Q4 2025
CRSNPT Carsurin Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:79
Margin of Safety:-20.54%
ROE:0.00%
EPS Growth Method
Fair Value:123
Margin of Safety:23.03%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.77x
Median:1.29x
PE Band
Rata-rata:8.14x
Median:9.70x
Harga Saat Ini:105
Rata-rata Fair Value:67
Median Fair Value:79
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:61
EPS Growth Method:95
ROE Method:0
PE Band:35
PB Band:50
Rata-rata:60
PB Band
PB rata-rata0.8x
Fair Value:64
Margin of Safety:-38.7%
PE Band
PE rata-rata8.1x
Fair Value:45
Margin of Safety:-56.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 79 |
| Year 1 | 79 |
| Year 2 | 79 |
| Year 3 | 79 |
| Year 4 | 79 |
| Year 5 | 79 |
Return on Equity (ROE):0.00%
Book Value:79.46
Fair Value:79
Price:105
Margin of Safety:-20.54%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 32 |
| Year 1 | 5 | 34 |
| Year 2 | 5 | 36 |
| Year 3 | 5 | 38 |
| Year 4 | 5 | 41 |
| Year 5 | 5 | 44 |
CAGR 5Y:0.00%
EPS:5.3
Fair Value:123
Price:105
Margin of Safety:23.03%
ROE Method
ROE:0.00%
Book Value:79.46
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%