Q1 2026
INPCPT Bank Artha Graha Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:89
Margin of Safety:-31.25%
ROE:-13.92%
EPS Growth Method
Fair Value:-25
Margin of Safety:-119.48%
CAGR 5Y:0.00%
ROE Method
Fair Value:-263
Margin of Safety:-302.59%
Fair PBV:-1.39
PB Band
Rata-rata:0.48x
Median:0.46x
PE Band
Rata-rata:15.17x
Median:10.86x
Harga Saat Ini:128
Rata-rata Fair Value:-66
Median Fair Value:-25
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:69
EPS Growth Method:-19
ROE Method:-203
PB Band:69
Rata-rata:69
PB Band
PB rata-rata0.5x
Fair Value:100
Margin of Safety:-21.5%
PE Band
PE rata-rata12.7x
Fair Value:-325
Margin of Safety:-354.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 189 |
| Year 1 | 163 |
| Year 2 | 140 |
| Year 3 | 121 |
| Year 4 | 104 |
| Year 5 | 89 |
Return on Equity (ROE):-13.92%
Book Value:189.15
Fair Value:89
Price:128
Margin of Safety:-31.25%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -26 | -157 |
| Year 1 | -26 | -167 |
| Year 2 | -26 | -178 |
| Year 3 | -26 | -189 |
| Year 4 | -26 | -201 |
| Year 5 | -26 | -214 |
CAGR 5Y:0.00%
EPS:-26.09
Fair Value:-25
Price:128
Margin of Safety:-119.48%
ROE Method
ROE:-13.92%
Book Value:189.15
Fair PBV:-1.39
Fair Value:-263
Margin of Safety:-302.59%