Q4 2025
DSSAPT Dian Swastatika Sentosa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8819
Margin of Safety:1334.05%
ROE:17.47%
EPS Growth Method
Fair Value:7995
Margin of Safety:1199.97%
CAGR 5Y:0.00%
ROE Method
Fair Value:6888
Margin of Safety:1020.08%
Fair PBV:1.75
PB Band
Rata-rata:2.89x
Median:1.04x
PE Band
Rata-rata:-14.39x
Median:13.11x
Harga Saat Ini:68525
Rata-rata Fair Value:7901
Median Fair Value:7995
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6784
EPS Growth Method:6150
ROE Method:5299
PB Band:977031
Rata-rata:248816
PB Band
PB rata-rata6.5x
Fair Value:2849962
Margin of Safety:4059.0%
PE Band
PE rata-rata41.6x
Fair Value:2284325
Margin of Safety:3233.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 3942 |
| Year 1 | 4631 |
| Year 2 | 5440 |
| Year 3 | 6391 |
| Year 4 | 7508 |
| Year 5 | 8819 |
Return on Equity (ROE):17.47%
Book Value:3942.16
Fair Value:8819
Price:68525
Margin of Safety:1334.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 493 | 2958 |
| Year 1 | 493 | 3150 |
| Year 2 | 493 | 3355 |
| Year 3 | 493 | 3573 |
| Year 4 | 493 | 3805 |
| Year 5 | 493 | 4053 |
CAGR 5Y:0.00%
EPS:492.99
Fair Value:7995
Price:68525
Margin of Safety:1199.97%
ROE Method
ROE:17.47%
Book Value:3942.16
Fair PBV:1.75
Fair Value:6888
Margin of Safety:1020.08%