Q4 2025
GRIAPT Ingria Pratama Capitalindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:53
Margin of Safety:-61.28%
ROE:0.00%
EPS Growth Method
Fair Value:61
Margin of Safety:-55.80%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.53x
Median:1.80x
PE Band
Rata-rata:123.56x
Median:126.92x
Harga Saat Ini:96
Rata-rata Fair Value:38
Median Fair Value:53
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:41
EPS Growth Method:47
ROE Method:0
PE Band:61
PB Band:44
Rata-rata:48
PB Band
PB rata-rata1.5x
Fair Value:57
Margin of Safety:-40.8%
PE Band
PE rata-rata123.6x
Fair Value:79
Margin of Safety:-17.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 53 |
| Year 1 | 53 |
| Year 2 | 53 |
| Year 3 | 53 |
| Year 4 | 53 |
| Year 5 | 53 |
Return on Equity (ROE):0.00%
Book Value:53.44
Fair Value:53
Price:96
Margin of Safety:-61.28%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 6 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 6 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 7 |
| Year 5 | 1 | 8 |
CAGR 5Y:0.00%
EPS:0.92
Fair Value:61
Price:96
Margin of Safety:-55.80%
ROE Method
ROE:0.00%
Book Value:53.44
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%