Q4 2025
ISSPPT Steel Pipe Industry of Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:737
Margin of Safety:83.34%
ROE:0.00%
EPS Growth Method
Fair Value:1356
Margin of Safety:237.36%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.47x
Median:0.46x
PE Band
Rata-rata:28.48x
Median:6.17x
Harga Saat Ini:498
Rata-rata Fair Value:698
Median Fair Value:737
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:567
EPS Growth Method:1043
ROE Method:0
PE Band:2044
PB Band:328
Rata-rata:995
PB Band
PB rata-rata0.5x
Fair Value:452
Margin of Safety:-9.2%
PE Band
PE rata-rata4.9x
Fair Value:455
Margin of Safety:-8.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 737 |
| Year 1 | 737 |
| Year 2 | 737 |
| Year 3 | 737 |
| Year 4 | 737 |
| Year 5 | 737 |
Return on Equity (ROE):0.00%
Book Value:737.01
Fair Value:737
Price:498
Margin of Safety:83.34%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 75 | 452 |
| Year 1 | 75 | 481 |
| Year 2 | 75 | 513 |
| Year 3 | 75 | 546 |
| Year 4 | 75 | 581 |
| Year 5 | 75 | 619 |
CAGR 5Y:0.00%
EPS:75.32
Fair Value:1356
Price:498
Margin of Safety:237.36%
ROE Method
ROE:0.00%
Book Value:737.01
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%