Q1 2026
ASPIPT Andalan Sakti Primaindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:22
Margin of Safety:-
ROE:-21.48%
EPS Growth Method
Fair Value:-74
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-156
Margin of Safety:-
Fair PBV:-2.15
PB Band
Rata-rata:2.08x
Median:1.16x
PE Band
Rata-rata:102.20x
Median:-28.25x
Harga Saat Ini:310
Rata-rata Fair Value:-69
Median Fair Value:-74
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:17
EPS Growth Method:-57
ROE Method:-120
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata174.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 73 |
| Year 1 | 57 |
| Year 2 | 45 |
| Year 3 | 35 |
| Year 4 | 28 |
| Year 5 | 22 |
Return on Equity (ROE):-21.48%
Book Value:72.55
Fair Value:22
Price:310
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -18 | -107 |
| Year 1 | -18 | -114 |
| Year 2 | -18 | -121 |
| Year 3 | -18 | -129 |
| Year 4 | -18 | -138 |
| Year 5 | -18 | -147 |
CAGR 5Y:0.00%
EPS:-17.83
Fair Value:-74
Price:310
Margin of Safety:-
ROE Method
ROE:-21.48%
Book Value:72.55
Fair PBV:-2.15
Fair Value:-156
Margin of Safety:-