BANK BRI (BBRI) - Data 5Y

TELKOM (TLKM) - Data 5Y

Pakuwon Jati (PWON) - Data 5Y

Sido Muncul (SIDO) - Data 5Y

Indo Tambangraya Megah (ITMG) - Data 5Y

Perhitungan harga wajar:
EPS (TTM) Mean PER (TTM) Harga Wajar
Rp278.66 12.96 Rp3,611

Perhitungan diskon/margin of safety:

Harga Saat Ini Harga Wajar Diskon/MOS
Rp3,350 Rp3,611 7.24%

*Data EPS (TTM) Q1-2020

Perhitungan harga wajar:

EPS (TTM) Mean PER (TTM) Harga Wajar
Rp187.5 20.18 Rp3,784

Perhitungan diskon/margin of safety:

Harga Saat Ini Harga Wajar Diskon/MOS
Rp2,950 Rp3,784 22.04%

*Data EPS (TTM) Q2-2020

Perhitungan harga wajar:

EPS (TTM) Mean PER (TTM) Harga Wajar
Rp38.14 14.29 Rp545
Perhitungan diskon/margin of safety:
Harga Saat Ini Harga Wajar Diskon/MOS
Rp406 Rp545 25.51%

*Data EPS (TTM) Q2-2020

Perhitungan harga wajar:

EPS (TTM) Mean PER (TTM) Harga Wajar
Rp56.49 19.56 Rp1,105

Perhitungan diskon/margin of safety:

Harga Saat Ini Harga Wajar Diskon/MOS
Rp1,370 Rp1,105 -23.99%

*Data EPS (TTM) Q2-2020

Perhitungan harga wajar:

EPS (TTM) Mean PER (TTM) Harga Wajar
Rp1,084.12 9.92 Rp10,754

Perhitungan diskon/margin of safety:

Harga Saat Ini Harga Wajar Diskon/MOS
Rp8,125 Rp10,754 24.45%

*Data EPS (TTM) Q2-2020