Q4 2025
BSSRPT Baramulti Suksessarana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1950
Margin of Safety:-51.26%
ROE:0.00%
EPS Growth Method
Fair Value:6129
Margin of Safety:53.22%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.61x
Median:2.39x
PE Band
Rata-rata:-0.60x
Median:6.79x
Harga Saat Ini:4090
Rata-rata Fair Value:2693
Median Fair Value:1950
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1500
EPS Growth Method:4714
ROE Method:0
PB Band:4007
Rata-rata:3407
PB Band
PB rata-rata2.4x
Fair Value:4721
Margin of Safety:15.4%
PE Band
PE rata-rata4.7x
Fair Value:2457
Margin of Safety:-39.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1950 |
| Year 1 | 1950 |
| Year 2 | 1950 |
| Year 3 | 1950 |
| Year 4 | 1950 |
| Year 5 | 1950 |
Return on Equity (ROE):0.00%
Book Value:1949.69
Fair Value:1950
Price:4090
Margin of Safety:-51.26%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 508 | 3050 |
| Year 1 | 508 | 3249 |
| Year 2 | 508 | 3460 |
| Year 3 | 508 | 3685 |
| Year 4 | 508 | 3924 |
| Year 5 | 508 | 4179 |
CAGR 5Y:0.00%
EPS:508.38
Fair Value:6129
Price:4090
Margin of Safety:53.22%
ROE Method
ROE:0.00%
Book Value:1949.69
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%