Q4 2025
ATAPPT Trimitra Prawara Goldland Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:62
Margin of Safety:-84.58%
ROE:0.00%
EPS Growth Method
Fair Value:44
Margin of Safety:-89.06%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.78x
Median:0.99x
PE Band
Rata-rata:229.30x
Median:33.70x
Harga Saat Ini:760
Rata-rata Fair Value:35
Median Fair Value:44
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:47
EPS Growth Method:34
ROE Method:0
PB Band:160
Rata-rata:80
PB Band
PB rata-rata1.5x
Fair Value:173
Margin of Safety:-77.2%
PE Band
PE rata-rata301.3x
Fair Value:-1248
Margin of Safety:-264.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 62 |
| Year 1 | 62 |
| Year 2 | 62 |
| Year 3 | 62 |
| Year 4 | 62 |
| Year 5 | 62 |
Return on Equity (ROE):0.00%
Book Value:61.67
Fair Value:62
Price:760
Margin of Safety:-84.58%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -13 |
| Year 1 | -2 | -14 |
| Year 2 | -2 | -15 |
| Year 3 | -2 | -16 |
| Year 4 | -2 | -17 |
| Year 5 | -2 | -18 |
CAGR 5Y:0.00%
EPS:-2.18
Fair Value:44
Price:760
Margin of Safety:-89.06%
ROE Method
ROE:0.00%
Book Value:61.67
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%