Q1 2026
GTRAPT Grahaprima Suksesmandiri Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1229
Margin of Safety:-
ROE:41.79%
EPS Growth Method
Fair Value:524
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:896
Margin of Safety:-
Fair PBV:4.18
PB Band
Rata-rata:0.88x
Median:0.73x
PE Band
Rata-rata:7.95x
Median:5.35x
Harga Saat Ini:198
Rata-rata Fair Value:883
Median Fair Value:896
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:946
EPS Growth Method:403
ROE Method:690
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 215 |
| Year 1 | 304 |
| Year 2 | 431 |
| Year 3 | 611 |
| Year 4 | 867 |
| Year 5 | 1229 |
Return on Equity (ROE):41.79%
Book Value:214.52
Fair Value:1229
Price:198
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 38 | 226 |
| Year 1 | 38 | 240 |
| Year 2 | 38 | 256 |
| Year 3 | 38 | 273 |
| Year 4 | 38 | 290 |
| Year 5 | 38 | 309 |
CAGR 5Y:0.00%
EPS:37.63
Fair Value:524
Price:198
Margin of Safety:-
ROE Method
ROE:41.79%
Book Value:214.52
Fair PBV:4.18
Fair Value:896
Margin of Safety:-