Q4 2025
INPSPT Indah Prakasa Sentosa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-48
Margin of Safety:-109.52%
ROE:0.00%
EPS Growth Method
Fair Value:-307
Margin of Safety:-161.36%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:7.15x
Median:6.96x
PE Band
Rata-rata:-88.81x
Median:-20.46x
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:2693
Rata-rata:2693
PB Band
PB rata-rata6.2x
Fair Value:-366
Margin of Safety:-158.6%
PE Band
PE rata-rata-13.6x
Fair Value:536
Margin of Safety:-14.3%
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:-109.52%
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:-161.36%
ROE Method
ROE:0.00%
Book Value:-47.59
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%