Q1 2026
GGRPPT Gunung Raja Paksi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:681
Margin of Safety:-
ROE:-5.82%
EPS Growth Method
Fair Value:575
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-535
Margin of Safety:-
Fair PBV:-0.58
PB Band
Rata-rata:0.39x
Median:0.38x
PE Band
Rata-rata:-7.57x
Median:0.00x
Harga Saat Ini:296
Rata-rata Fair Value:241
Median Fair Value:575
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:524
EPS Growth Method:443
ROE Method:-411
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata3.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 919 |
| Year 1 | 866 |
| Year 2 | 815 |
| Year 3 | 768 |
| Year 4 | 723 |
| Year 5 | 681 |
Return on Equity (ROE):-5.82%
Book Value:919.09
Fair Value:681
Price:296
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -42 | -251 |
| Year 1 | -42 | -267 |
| Year 2 | -42 | -285 |
| Year 3 | -42 | -303 |
| Year 4 | -42 | -323 |
| Year 5 | -42 | -344 |
CAGR 5Y:0.00%
EPS:-41.82
Fair Value:575
Price:296
Margin of Safety:-
ROE Method
ROE:-5.82%
Book Value:919.09
Fair PBV:-0.58
Fair Value:-535
Margin of Safety:-