Q1 2026
GRIAPT Ingria Pratama Capitalindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:60
Margin of Safety:-
ROE:2.05%
EPS Growth Method
Fair Value:62
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:11
Margin of Safety:-
Fair PBV:0.21
PB Band
Rata-rata:1.44x
Median:1.78x
PE Band
Rata-rata:113.45x
Median:102.44x
Harga Saat Ini:115
Rata-rata Fair Value:44
Median Fair Value:60
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:46
EPS Growth Method:48
ROE Method:8
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata113.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 54 |
| Year 1 | 55 |
| Year 2 | 56 |
| Year 3 | 57 |
| Year 4 | 58 |
| Year 5 | 60 |
Return on Equity (ROE):2.05%
Book Value:53.82
Fair Value:60
Price:115
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 6 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 7 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 8 |
| Year 5 | 1 | 8 |
CAGR 5Y:0.00%
EPS:0.99
Fair Value:62
Price:115
Margin of Safety:-
ROE Method
ROE:2.05%
Book Value:53.82
Fair PBV:0.21
Fair Value:11
Margin of Safety:-