Q3 2023
PRASPT. Prima Alloy Steel Universal Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1
Margin of Safety:-
ROE:-67.31%
EPS Growth Method
Fair Value:-2184
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-2375
Margin of Safety:-
Fair PBV:-6.73
PB Band
Rata-rata:0.36x
Median:0.32x
PE Band
Rata-rata:4.62x
Median:2.46x
Harga Saat Ini:#N/A
Rata-rata Fair Value:-1519
Median Fair Value:-2184
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1
EPS Growth Method:-1680
ROE Method:-1827
Rata-rata:1
PB Band
PB rata-rata0.2x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata-10.5x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 353 |
| Year 1 | 115 |
| Year 2 | 38 |
| Year 3 | 12 |
| Year 4 | 4 |
| Year 5 | 1 |
Return on Equity (ROE):-67.31%
Book Value:352.89
Fair Value:1
Price:#N/A
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -309 | -1852 |
| Year 1 | -309 | -1972 |
| Year 2 | -309 | -2100 |
| Year 3 | -309 | -2237 |
| Year 4 | -309 | -2382 |
| Year 5 | -309 | -2537 |
CAGR 5Y:0.00%
EPS:-308.65
Fair Value:-2184
Price:#N/A
Margin of Safety:-
ROE Method
ROE:-67.31%
Book Value:352.89
Fair PBV:-6.73
Fair Value:-2375
Margin of Safety:-