Q4 2025
INPSPT Indah Prakasa Sentosa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-48
Margin of Safety:-106.35%
ROE:0.00%
EPS Growth Method
Fair Value:-307
Margin of Safety:-140.90%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:7.00x
Median:6.96x
PE Band
Rata-rata:-89.03x
Median:-22.44x
Harga Saat Ini:625
Rata-rata Fair Value:-118
Median Fair Value:-48
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-37
EPS Growth Method:-236
ROE Method:0
PE Band:1799
Rata-rata:1799
PB Band
PB rata-rata5.9x
Fair Value:-234
Margin of Safety:-137.4%
PE Band
PE rata-rata-14.0x
Fair Value:367
Margin of Safety:-41.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -48 |
| Year 1 | -48 |
| Year 2 | -48 |
| Year 3 | -48 |
| Year 4 | -48 |
| Year 5 | -48 |
Return on Equity (ROE):0.00%
Book Value:-47.59
Fair Value:-48
Price:625
Margin of Safety:-106.35%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -32 | -189 |
| Year 1 | -32 | -201 |
| Year 2 | -32 | -215 |
| Year 3 | -32 | -229 |
| Year 4 | -32 | -243 |
| Year 5 | -32 | -259 |
CAGR 5Y:0.00%
EPS:-31.53
Fair Value:-307
Price:625
Margin of Safety:-140.90%
ROE Method
ROE:0.00%
Book Value:-47.59
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%