Q1 2026
CRSNPT Carsurin Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:145
Margin of Safety:41.96%
ROE:12.59%
EPS Growth Method
Fair Value:97
Margin of Safety:-4.53%
CAGR 5Y:0.00%
ROE Method
Fair Value:101
Margin of Safety:-1.21%
Fair PBV:1.26
PB Band
Rata-rata:0.83x
Median:1.29x
PE Band
Rata-rata:15.10x
Median:11.54x
Harga Saat Ini:99
Rata-rata Fair Value:114
Median Fair Value:101
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:111
EPS Growth Method:75
ROE Method:78
PE Band:24
PB Band:50
Rata-rata:67
PB Band
PB rata-rata0.9x
Fair Value:66
Margin of Safety:-33.3%
PE Band
PE rata-rata14.3x
Fair Value:29
Margin of Safety:-70.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 80 |
| Year 1 | 90 |
| Year 2 | 101 |
| Year 3 | 114 |
| Year 4 | 129 |
| Year 5 | 145 |
Return on Equity (ROE):12.59%
Book Value:80.03
Fair Value:145
Price:99
Margin of Safety:41.96%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 13 |
| Year 1 | 2 | 13 |
| Year 2 | 2 | 14 |
| Year 3 | 2 | 15 |
| Year 4 | 2 | 16 |
| Year 5 | 2 | 17 |
CAGR 5Y:0.00%
EPS:2.11
Fair Value:97
Price:99
Margin of Safety:-4.53%
ROE Method
ROE:12.59%
Book Value:80.03
Fair PBV:1.26
Fair Value:101
Margin of Safety:-1.21%