Q1 2026
INTAPT Intraco Penta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-527
Margin of Safety:-964.33%
ROE:-1.62%
EPS Growth Method
Fair Value:-776
Margin of Safety:-1372.87%
CAGR 5Y:0.00%
ROE Method
Fair Value:93
Margin of Safety:52.44%
Fair PBV:-0.16
PB Band
Rata-rata:-307.13x
Median:1.25x
PE Band
Rata-rata:7.04x
Median:-1.84x
Harga Saat Ini:64
Rata-rata Fair Value:-404
Median Fair Value:-527
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-406
EPS Growth Method:-597
ROE Method:72
PB Band:141847
Rata-rata:70959
PB Band
PB rata-rata-0.1x
Fair Value:64
Margin of Safety:0.2%
PE Band
PE rata-rata-1.9x
Fair Value:49
Margin of Safety:-22.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -572 |
| Year 1 | -563 |
| Year 2 | -554 |
| Year 3 | -545 |
| Year 4 | -536 |
| Year 5 | -527 |
Return on Equity (ROE):-1.62%
Book Value:-572.25
Fair Value:-527
Price:64
Margin of Safety:-964.33%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -25 | -149 |
| Year 1 | -25 | -159 |
| Year 2 | -25 | -169 |
| Year 3 | -25 | -180 |
| Year 4 | -25 | -192 |
| Year 5 | -25 | -204 |
CAGR 5Y:0.00%
EPS:-24.84
Fair Value:-776
Price:64
Margin of Safety:-1372.87%
ROE Method
ROE:-1.62%
Book Value:-572.25
Fair PBV:-0.16
Fair Value:93
Margin of Safety:52.44%