Q1 2026
INDSPT Indospring Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:6170
Margin of Safety:-
ROE:3.61%
EPS Growth Method
Fair Value:5661
Margin of Safety:-
CAGR 5Y:-13.59%
ROE Method
Fair Value:1868
Margin of Safety:-
Fair PBV:0.36
PB Band
Rata-rata:0.44x
Median:0.47x
PE Band
Rata-rata:11.35x
Median:8.29x
Harga Saat Ini:276
Rata-rata Fair Value:4566
Median Fair Value:5661
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4746
EPS Growth Method:4354
ROE Method:1437
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5166 |
| Year 1 | 5353 |
| Year 2 | 5547 |
| Year 3 | 5747 |
| Year 4 | 5955 |
| Year 5 | 6170 |
Return on Equity (ROE):3.61%
Book Value:5166.48
Fair Value:6170
Price:276
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 84 | 361 |
| Year 1 | 73 | 384 |
| Year 2 | 63 | 409 |
| Year 3 | 54 | 436 |
| Year 4 | 47 | 464 |
| Year 5 | 40 | 494 |
CAGR 5Y:-13.59%
EPS:83.95
Fair Value:5661
Price:276
Margin of Safety:-
ROE Method
ROE:3.61%
Book Value:5166.48
Fair PBV:0.36
Fair Value:1868
Margin of Safety:-