Q1 2026
WOMFPT Wahana Ottomitra Multiartha Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1742
Margin of Safety:585.99%
ROE:25.26%
EPS Growth Method
Fair Value:813
Margin of Safety:219.93%
CAGR 5Y:-0.72%
ROE Method
Fair Value:1427
Margin of Safety:461.94%
Fair PBV:2.53
PB Band
Rata-rata:0.91x
Median:0.76x
PE Band
Rata-rata:7.49x
Median:6.02x
Harga Saat Ini:252
Rata-rata Fair Value:1327
Median Fair Value:1427
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1340
EPS Growth Method:625
ROE Method:1098
PE Band:175
PB Band:394
Rata-rata:726
PB Band
PB rata-rata0.7x
Fair Value:381
Margin of Safety:51.3%
PE Band
PE rata-rata6.5x
Fair Value:199
Margin of Safety:-21.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 565 |
| Year 1 | 708 |
| Year 2 | 887 |
| Year 3 | 1111 |
| Year 4 | 1391 |
| Year 5 | 1742 |
Return on Equity (ROE):25.26%
Book Value:565.14
Fair Value:1742
Price:252
Margin of Safety:585.99%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 31 | 181 |
| Year 1 | 30 | 192 |
| Year 2 | 30 | 205 |
| Year 3 | 30 | 218 |
| Year 4 | 30 | 232 |
| Year 5 | 30 | 247 |
CAGR 5Y:-0.72%
EPS:30.65
Fair Value:813
Price:252
Margin of Safety:219.93%
ROE Method
ROE:25.26%
Book Value:565.14
Fair PBV:2.53
Fair Value:1427
Margin of Safety:461.94%