Q1 2026
PRIMPT Royal Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:244
Margin of Safety:-
ROE:-2.43%
EPS Growth Method
Fair Value:229
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-67
Margin of Safety:-
Fair PBV:-0.24
PB Band
Rata-rata:271.05x
Median:0.55x
PE Band
Rata-rata:88.21x
Median:9.95x
Harga Saat Ini:88
Rata-rata Fair Value:135
Median Fair Value:229
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:188
EPS Growth Method:176
ROE Method:-52
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata18.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 276 |
| Year 1 | 269 |
| Year 2 | 263 |
| Year 3 | 257 |
| Year 4 | 250 |
| Year 5 | 244 |
Return on Equity (ROE):-2.43%
Book Value:276.19
Fair Value:244
Price:88
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -35 |
| Year 1 | -6 | -37 |
| Year 2 | -6 | -39 |
| Year 3 | -6 | -42 |
| Year 4 | -6 | -45 |
| Year 5 | -6 | -47 |
CAGR 5Y:0.00%
EPS:-5.77
Fair Value:229
Price:88
Margin of Safety:-
ROE Method
ROE:-2.43%
Book Value:276.19
Fair PBV:-0.24
Fair Value:-67
Margin of Safety:-