Q1 2026
BSSRPT Baramulti Suksessarana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8946
Margin of Safety:107.07%
ROE:35.74%
EPS Growth Method
Fair Value:5375
Margin of Safety:24.43%
CAGR 5Y:-12.65%
ROE Method
Fair Value:6938
Margin of Safety:60.60%
Fair PBV:3.57
PB Band
Rata-rata:2.61x
Median:2.33x
PE Band
Rata-rata:-0.34x
Median:7.20x
Harga Saat Ini:4530
Rata-rata Fair Value:7086
Median Fair Value:6938
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6881
EPS Growth Method:4135
ROE Method:5337
PB Band:4081
Rata-rata:5108
PB Band
PB rata-rata2.5x
Fair Value:4996
Margin of Safety:10.3%
PE Band
PE rata-rata4.7x
Fair Value:2827
Margin of Safety:-37.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1941 |
| Year 1 | 2635 |
| Year 2 | 3577 |
| Year 3 | 4855 |
| Year 4 | 6590 |
| Year 5 | 8946 |
Return on Equity (ROE):35.74%
Book Value:1941.27
Fair Value:8946
Price:4530
Margin of Safety:107.07%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 571 | 2506 |
| Year 1 | 498 | 2669 |
| Year 2 | 435 | 2843 |
| Year 3 | 380 | 3028 |
| Year 4 | 332 | 3225 |
| Year 5 | 290 | 3434 |
CAGR 5Y:-12.65%
EPS:570.53
Fair Value:5375
Price:4530
Margin of Safety:24.43%
ROE Method
ROE:35.74%
Book Value:1941.27
Fair PBV:3.57
Fair Value:6938
Margin of Safety:60.60%