Q1 2026
WIRGPT WIR ASIA Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:153
Margin of Safety:200.81%
ROE:16.68%
EPS Growth Method
Fair Value:167
Margin of Safety:226.68%
CAGR 5Y:23.80%
ROE Method
Fair Value:118
Margin of Safety:131.99%
Fair PBV:1.67
PB Band
Rata-rata:1.80x
Median:1.33x
PE Band
Rata-rata:24.17x
Median:13.07x
Harga Saat Ini:56
Rata-rata Fair Value:146
Median Fair Value:153
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:118
EPS Growth Method:128
ROE Method:91
PE Band:130
PB Band:108
Rata-rata:115
PB Band
PB rata-rata2.3x
Fair Value:179
Margin of Safety:219.3%
PE Band
PE rata-rata31.0x
Fair Value:217
Margin of Safety:288.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 71 |
| Year 1 | 83 |
| Year 2 | 97 |
| Year 3 | 113 |
| Year 4 | 131 |
| Year 5 | 153 |
Return on Equity (ROE):16.68%
Book Value:70.95
Fair Value:153
Price:56
Margin of Safety:200.81%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 70 |
| Year 1 | 8 | 74 |
| Year 2 | 10 | 79 |
| Year 3 | 12 | 84 |
| Year 4 | 15 | 90 |
| Year 5 | 19 | 96 |
CAGR 5Y:23.80%
EPS:6.39
Fair Value:167
Price:56
Margin of Safety:226.68%
ROE Method
ROE:16.68%
Book Value:70.95
Fair PBV:1.67
Fair Value:118
Margin of Safety:131.99%