Q1 2026
INTDPT Inter Delta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:21
Margin of Safety:-90.81%
ROE:-18.07%
EPS Growth Method
Fair Value:20
Margin of Safety:-91.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:-105
Margin of Safety:-144.95%
Fair PBV:-1.81
PB Band
Rata-rata:2.61x
Median:2.61x
PE Band
Rata-rata:14.66x
Median:9.15x
Harga Saat Ini:232
Rata-rata Fair Value:-21
Median Fair Value:20
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:17
EPS Growth Method:15
ROE Method:-81
PB Band:116
Rata-rata:49
PB Band
PB rata-rata3.0x
Fair Value:171
Margin of Safety:-26.2%
PE Band
PE rata-rata-7.4x
Fair Value:34
Margin of Safety:-85.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 58 |
| Year 1 | 48 |
| Year 2 | 39 |
| Year 3 | 32 |
| Year 4 | 26 |
| Year 5 | 21 |
Return on Equity (ROE):-18.07%
Book Value:58.22
Fair Value:21
Price:232
Margin of Safety:-90.81%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -28 |
| Year 1 | -5 | -30 |
| Year 2 | -5 | -32 |
| Year 3 | -5 | -34 |
| Year 4 | -5 | -36 |
| Year 5 | -5 | -39 |
CAGR 5Y:0.00%
EPS:-4.7
Fair Value:20
Price:232
Margin of Safety:-91.63%
ROE Method
ROE:-18.07%
Book Value:58.22
Fair PBV:-1.81
Fair Value:-105
Margin of Safety:-144.95%