Q1 2026
WOWSPT Ginting Jaya Energi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:267
Margin of Safety:352.39%
ROE:4.05%
EPS Growth Method
Fair Value:272
Margin of Safety:361.86%
CAGR 5Y:0.00%
ROE Method
Fair Value:89
Margin of Safety:50.32%
Fair PBV:0.41
PB Band
Rata-rata:0.24x
Median:0.23x
PE Band
Rata-rata:7.58x
Median:0.00x
Harga Saat Ini:56
Rata-rata Fair Value:209
Median Fair Value:267
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:205
EPS Growth Method:210
ROE Method:68
PE Band:36
PB Band:39
Rata-rata:112
PB Band
PB rata-rata0.2x
Fair Value:51
Margin of Safety:-8.6%
PE Band
PE rata-rata13.4x
Fair Value:83
Margin of Safety:48.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 219 |
| Year 1 | 228 |
| Year 2 | 237 |
| Year 3 | 247 |
| Year 4 | 257 |
| Year 5 | 267 |
Return on Equity (ROE):4.05%
Book Value:218.82
Fair Value:267
Price:56
Margin of Safety:352.39%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 39 |
| Year 1 | 7 | 42 |
| Year 2 | 7 | 44 |
| Year 3 | 7 | 47 |
| Year 4 | 7 | 50 |
| Year 5 | 7 | 54 |
CAGR 5Y:0.00%
EPS:6.53
Fair Value:272
Price:56
Margin of Safety:361.86%
ROE Method
ROE:4.05%
Book Value:218.82
Fair PBV:0.41
Fair Value:89
Margin of Safety:50.32%