Q4 2025
WOWSPT Ginting Jaya Energi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:213
Margin of Safety:180.64%
ROE:0.00%
EPS Growth Method
Fair Value:240
Margin of Safety:216.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.24x
Median:0.23x
PE Band
Rata-rata:8.02x
Median:0.00x
Harga Saat Ini:56
Rata-rata Fair Value:151
Median Fair Value:213
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:164
EPS Growth Method:185
ROE Method:0
PE Band:15
PB Band:29
Rata-rata:98
PB Band
PB rata-rata0.2x
Fair Value:38
Margin of Safety:-33.0%
PE Band
PE rata-rata1.1x
Fair Value:3
Margin of Safety:-95.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 213 |
| Year 1 | 213 |
| Year 2 | 213 |
| Year 3 | 213 |
| Year 4 | 213 |
| Year 5 | 213 |
Return on Equity (ROE):0.00%
Book Value:213.29
Fair Value:213
Price:56
Margin of Safety:180.64%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 20 |
| Year 1 | 3 | 21 |
| Year 2 | 3 | 22 |
| Year 3 | 3 | 24 |
| Year 4 | 3 | 25 |
| Year 5 | 3 | 27 |
CAGR 5Y:0.00%
EPS:3.3
Fair Value:240
Price:56
Margin of Safety:216.34%
ROE Method
ROE:0.00%
Book Value:213.29
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%