Q3 2025
CRABPT Toba Surimi Industries Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:260
Margin of Safety:-
ROE:17.14%
EPS Growth Method
Fair Value:243
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:202
Margin of Safety:-
Fair PBV:1.71
PB Band
Rata-rata:1.71x
Median:2.36x
PE Band
Rata-rata:21.13x
Median:17.99x
Harga Saat Ini:280
Rata-rata Fair Value:235
Median Fair Value:243
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:200
EPS Growth Method:187
ROE Method:155
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 118 |
| Year 1 | 138 |
| Year 2 | 162 |
| Year 3 | 189 |
| Year 4 | 222 |
| Year 5 | 260 |
Return on Equity (ROE):17.14%
Book Value:117.74
Fair Value:260
Price:280
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 91 |
| Year 1 | 15 | 97 |
| Year 2 | 15 | 104 |
| Year 3 | 15 | 110 |
| Year 4 | 15 | 118 |
| Year 5 | 15 | 125 |
CAGR 5Y:0.00%
EPS:15.23
Fair Value:243
Price:280
Margin of Safety:-
ROE Method
ROE:17.14%
Book Value:117.74
Fair PBV:1.71
Fair Value:202
Margin of Safety:-