Q1 2026
WMUUPT Widodo Makmur Unggas Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:45
Margin of Safety:-
ROE:-5.31%
EPS Growth Method
Fair Value:13
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-31
Margin of Safety:-
Fair PBV:-0.53
PB Band
Rata-rata:0.71x
Median:0.56x
PE Band
Rata-rata:-3.23x
Median:-0.49x
Harga Saat Ini:50
Rata-rata Fair Value:9
Median Fair Value:13
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:34
EPS Growth Method:10
ROE Method:-24
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-6.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 59 |
| Year 1 | 56 |
| Year 2 | 53 |
| Year 3 | 50 |
| Year 4 | 47 |
| Year 5 | 45 |
Return on Equity (ROE):-5.31%
Book Value:58.64
Fair Value:45
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -33 |
| Year 1 | -6 | -35 |
| Year 2 | -6 | -38 |
| Year 3 | -6 | -40 |
| Year 4 | -6 | -43 |
| Year 5 | -6 | -45 |
CAGR 5Y:0.00%
EPS:-5.52
Fair Value:13
Price:50
Margin of Safety:-
ROE Method
ROE:-5.31%
Book Value:58.64
Fair PBV:-0.53
Fair Value:-31
Margin of Safety:-