Q1 2026
GRPHGriptha Putra Persada Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:112
Margin of Safety:-
ROE:7.57%
EPS Growth Method
Fair Value:104
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:59
Margin of Safety:-
Fair PBV:0.76
PB Band
Rata-rata:0.38x
Median:0.66x
PE Band
Rata-rata:12.08x
Median:15.11x
Harga Saat Ini:61
Rata-rata Fair Value:92
Median Fair Value:104
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:86
EPS Growth Method:80
ROE Method:45
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 78 |
| Year 1 | 84 |
| Year 2 | 90 |
| Year 3 | 97 |
| Year 4 | 104 |
| Year 5 | 112 |
Return on Equity (ROE):7.57%
Book Value:77.89
Fair Value:112
Price:61
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 19 |
| Year 1 | 3 | 20 |
| Year 2 | 3 | 22 |
| Year 3 | 3 | 23 |
| Year 4 | 3 | 25 |
| Year 5 | 3 | 26 |
CAGR 5Y:0.00%
EPS:3.18
Fair Value:104
Price:61
Margin of Safety:-
ROE Method
ROE:7.57%
Book Value:77.89
Fair PBV:0.76
Fair Value:59
Margin of Safety:-