Q4 2025
WIDIPT Widiant Jaya Krenindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:29
Margin of Safety:-9.59%
ROE:0.00%
EPS Growth Method
Fair Value:29
Margin of Safety:-9.59%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.47x
Median:0.38x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:27
Rata-rata Fair Value:19
Median Fair Value:29
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:22
EPS Growth Method:22
ROE Method:0
PB Band:9
Rata-rata:18
PB Band
PB rata-rata0.5x
Fair Value:11
Margin of Safety:-57.5%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 29 |
| Year 1 | 29 |
| Year 2 | 29 |
| Year 3 | 29 |
| Year 4 | 29 |
| Year 5 | 29 |
Return on Equity (ROE):0.00%
Book Value:28.93
Fair Value:29
Price:27
Margin of Safety:-9.59%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:29
Price:27
Margin of Safety:-9.59%
ROE Method
ROE:0.00%
Book Value:28.93
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%