Q4 2025
WIRGPT WIR ASIA Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:69
Margin of Safety:25.04%
ROE:0.00%
EPS Growth Method
Fair Value:131
Margin of Safety:137.43%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.86x
Median:1.33x
PE Band
Rata-rata:25.11x
Median:13.07x
Harga Saat Ini:81
Rata-rata Fair Value:66
Median Fair Value:69
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:53
EPS Growth Method:100
ROE Method:0
PE Band:214
PB Band:145
Rata-rata:128
PB Band
PB rata-rata2.2x
Fair Value:221
Margin of Safety:172.3%
PE Band
PE rata-rata29.6x
Fair Value:328
Margin of Safety:304.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 69 |
| Year 1 | 69 |
| Year 2 | 69 |
| Year 3 | 69 |
| Year 4 | 69 |
| Year 5 | 69 |
Return on Equity (ROE):0.00%
Book Value:68.77
Fair Value:69
Price:81
Margin of Safety:25.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 8 | 45 |
| Year 1 | 8 | 48 |
| Year 2 | 8 | 51 |
| Year 3 | 8 | 55 |
| Year 4 | 8 | 58 |
| Year 5 | 8 | 62 |
CAGR 5Y:0.00%
EPS:7.52
Fair Value:131
Price:81
Margin of Safety:137.43%
ROE Method
ROE:0.00%
Book Value:68.77
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%