Q4 2025
INDSPT Indospring Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5128
Margin of Safety:1256.71%
ROE:0.00%
EPS Growth Method
Fair Value:5992
Margin of Safety:1485.06%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.45x
Median:0.47x
PE Band
Rata-rata:11.63x
Median:8.34x
Harga Saat Ini:398
Rata-rata Fair Value:3707
Median Fair Value:5128
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3945
EPS Growth Method:4609
ROE Method:0
PE Band:989
PB Band:1877
Rata-rata:2855
PB Band
PB rata-rata0.4x
Fair Value:2039
Margin of Safety:412.4%
PE Band
PE rata-rata8.0x
Fair Value:880
Margin of Safety:121.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5128 |
| Year 1 | 5128 |
| Year 2 | 5128 |
| Year 3 | 5128 |
| Year 4 | 5128 |
| Year 5 | 5128 |
Return on Equity (ROE):0.00%
Book Value:5128.37
Fair Value:5128
Price:398
Margin of Safety:1256.71%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 105 | 630 |
| Year 1 | 105 | 671 |
| Year 2 | 105 | 715 |
| Year 3 | 105 | 761 |
| Year 4 | 105 | 810 |
| Year 5 | 105 | 863 |
CAGR 5Y:0.00%
EPS:105
Fair Value:5992
Price:398
Margin of Safety:1485.06%
ROE Method
ROE:0.00%
Book Value:5128.37
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%