Q1 2026
INPSPT Indah Prakasa Sentosa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-17
Margin of Safety:-102.73%
ROE:-27.24%
EPS Growth Method
Fair Value:-389
Margin of Safety:-162.25%
CAGR 5Y:0.00%
ROE Method
Fair Value:228
Margin of Safety:-63.52%
Fair PBV:-2.72
PB Band
Rata-rata:6.68x
Median:6.47x
PE Band
Rata-rata:-84.87x
Median:-18.13x
Harga Saat Ini:670
Rata-rata Fair Value:-59
Median Fair Value:-17
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-13
EPS Growth Method:-299
ROE Method:175
PE Band:2600
Rata-rata:1388
PB Band
PB rata-rata4.7x
Fair Value:-420
Margin of Safety:-162.7%
PE Band
PE rata-rata-5.8x
Fair Value:229
Margin of Safety:-65.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -84 |
| Year 1 | -61 |
| Year 2 | -44 |
| Year 3 | -32 |
| Year 4 | -23 |
| Year 5 | -17 |
Return on Equity (ROE):-27.24%
Book Value:-83.7
Fair Value:-17
Price:670
Margin of Safety:-102.73%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -37 | -223 |
| Year 1 | -37 | -237 |
| Year 2 | -37 | -253 |
| Year 3 | -37 | -269 |
| Year 4 | -37 | -287 |
| Year 5 | -37 | -305 |
CAGR 5Y:0.00%
EPS:-37.15
Fair Value:-389
Price:670
Margin of Safety:-162.25%
ROE Method
ROE:-27.24%
Book Value:-83.7
Fair PBV:-2.72
Fair Value:228
Margin of Safety:-63.52%