Q1 2026
WIFIPT Solusi Sinergi Digital Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2649
Margin of Safety:47.99%
ROE:13.51%
EPS Growth Method
Fair Value:9364
Margin of Safety:423.13%
CAGR 5Y:99.90%
ROE Method
Fair Value:1899
Margin of Safety:6.09%
Fair PBV:1.35
PB Band
Rata-rata:1.14x
Median:0.67x
PE Band
Rata-rata:36.64x
Median:5.40x
Harga Saat Ini:1660
Rata-rata Fair Value:4637
Median Fair Value:2649
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2038
EPS Growth Method:7203
ROE Method:1461
PE Band:2415
PB Band:1148
Rata-rata:2853
PB Band
PB rata-rata1.4x
Fair Value:1885
Margin of Safety:13.6%
PE Band
PE rata-rata19.7x
Fair Value:1689
Margin of Safety:1.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1406 |
| Year 1 | 1596 |
| Year 2 | 1811 |
| Year 3 | 2056 |
| Year 4 | 2334 |
| Year 5 | 2649 |
Return on Equity (ROE):13.51%
Book Value:1406.02
Fair Value:2649
Price:1660
Margin of Safety:47.99%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 92 | 5808 |
| Year 1 | 185 | 6186 |
| Year 2 | 369 | 6588 |
| Year 3 | 738 | 7016 |
| Year 4 | 1475 | 7472 |
| Year 5 | 2949 | 7958 |
CAGR 5Y:99.90%
EPS:92.39
Fair Value:9364
Price:1660
Margin of Safety:423.13%
ROE Method
ROE:13.51%
Book Value:1406.02
Fair PBV:1.35
Fair Value:1899
Margin of Safety:6.09%