Q4 2025
INTDPT Inter Delta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:61
Margin of Safety:-76.64%
ROE:0.00%
EPS Growth Method
Fair Value:61
Margin of Safety:-76.64%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.48x
Median:2.48x
PE Band
Rata-rata:21.28x
Median:14.89x
Harga Saat Ini:252
Rata-rata Fair Value:41
Median Fair Value:61
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:47
EPS Growth Method:47
ROE Method:0
PE Band:Infinity
PB Band:112
Rata-rata:Infinity
PB Band
PB rata-rata2.7x
Fair Value:157
Margin of Safety:-37.9%
PE Band
PE rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 61 |
| Year 1 | 61 |
| Year 2 | 61 |
| Year 3 | 61 |
| Year 4 | 61 |
| Year 5 | 61 |
Return on Equity (ROE):0.00%
Book Value:61.21
Fair Value:61
Price:252
Margin of Safety:-76.64%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:61
Price:252
Margin of Safety:-76.64%
ROE Method
ROE:0.00%
Book Value:61.21
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%