Q3 2024
HOTLPT. Saraswati Griya Lestari Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:95
Margin of Safety:-
ROE:-1.49%
EPS Growth Method
Fair Value:264
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-15
Margin of Safety:-
Fair PBV:-0.15
PB Band
Rata-rata:0.92x
Median:0.93x
PE Band
Rata-rata:-121.01x
Median:0.00x
Harga Saat Ini:50
Rata-rata Fair Value:115
Median Fair Value:95
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:73
EPS Growth Method:203
ROE Method:-12
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-81.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 103 |
| Year 1 | 101 |
| Year 2 | 100 |
| Year 3 | 98 |
| Year 4 | 97 |
| Year 5 | 95 |
Return on Equity (ROE):-1.49%
Book Value:102.58
Fair Value:95
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 20 | 118 |
| Year 1 | 20 | 125 |
| Year 2 | 20 | 134 |
| Year 3 | 20 | 142 |
| Year 4 | 20 | 152 |
| Year 5 | 20 | 161 |
CAGR 5Y:0.00%
EPS:19.64
Fair Value:264
Price:50
Margin of Safety:-
ROE Method
ROE:-1.49%
Book Value:102.58
Fair PBV:-0.15
Fair Value:-15
Margin of Safety:-