Q4 2025
GRPMPT Graha Prima Mentari Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:47
Margin of Safety:-86.61%
ROE:0.00%
EPS Growth Method
Fair Value:47
Margin of Safety:-86.61%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.44x
Median:1.02x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:282
Rata-rata Fair Value:31
Median Fair Value:47
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:36
EPS Growth Method:36
ROE Method:0
PB Band:42
Rata-rata:38
PB Band
PB rata-rata1.4x
Fair Value:55
Margin of Safety:-80.7%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 47 |
| Year 1 | 47 |
| Year 2 | 47 |
| Year 3 | 47 |
| Year 4 | 47 |
| Year 5 | 47 |
Return on Equity (ROE):0.00%
Book Value:46.86
Fair Value:47
Price:282
Margin of Safety:-86.61%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:47
Price:282
Margin of Safety:-86.61%
ROE Method
ROE:0.00%
Book Value:46.86
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%