Q1 2026
INTAPT Intraco Penta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-527
Margin of Safety:-
ROE:-1.62%
EPS Growth Method
Fair Value:-776
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:93
Margin of Safety:-
Fair PBV:-0.16
PB Band
Rata-rata:-307.13x
Median:1.25x
PE Band
Rata-rata:7.07x
Median:-1.81x
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
PE Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata-0.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-1.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
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:-
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:-
ROE Method
ROE:-1.62%
Book Value:-572.25
Fair PBV:-0.16
Fair Value:93
Margin of Safety:-