Q1 2026
INETPT Sinergi Inti Andalan Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:176
Margin of Safety:-
ROE:1.55%
EPS Growth Method
Fair Value:176
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:25
Margin of Safety:-
Fair PBV:0.16
PB Band
Rata-rata:2.84x
Median:1.74x
PE Band
Rata-rata:227.34x
Median:152.44x
Harga Saat Ini:202
Rata-rata Fair Value:126
Median Fair Value:176
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:135
EPS Growth Method:135
ROE Method:19
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata227.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 163 |
| Year 1 | 165 |
| Year 2 | 168 |
| Year 3 | 170 |
| Year 4 | 173 |
| Year 5 | 176 |
Return on Equity (ROE):1.55%
Book Value:162.57
Fair Value:176
Price:202
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 10 |
| Year 1 | 2 | 10 |
| Year 2 | 2 | 11 |
| Year 3 | 2 | 12 |
| Year 4 | 2 | 13 |
| Year 5 | 2 | 13 |
CAGR 5Y:0.00%
EPS:1.64
Fair Value:176
Price:202
Margin of Safety:-
ROE Method
ROE:1.55%
Book Value:162.57
Fair PBV:0.16
Fair Value:25
Margin of Safety:-