Q4 2025
PSKTPT Red Planet Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:31
Margin of Safety:-84.05%
ROE:0.00%
EPS Growth Method
Fair Value:24
Margin of Safety:-87.84%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:10.95x
Median:1.42x
PE Band
Rata-rata:-164.04x
Median:-42.74x
Harga Saat Ini:246
Rata-rata Fair Value:18
Median Fair Value:24
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:24
EPS Growth Method:18
ROE Method:0
PE Band:143
PB Band:331
Rata-rata:129
PB Band
PB rata-rata1.8x
Fair Value:71
Margin of Safety:-71.0%
PE Band
PE rata-rata-67.0x
Fair Value:76
Margin of Safety:-69.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 31 |
| Year 1 | 31 |
| Year 2 | 31 |
| Year 3 | 31 |
| Year 4 | 31 |
| Year 5 | 31 |
Return on Equity (ROE):0.00%
Book Value:31.43
Fair Value:31
Price:246
Margin of Safety:-84.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -5 |
| Year 1 | -1 | -6 |
| Year 2 | -1 | -6 |
| Year 3 | -1 | -7 |
| Year 4 | -1 | -7 |
| Year 5 | -1 | -7 |
CAGR 5Y:0.00%
EPS:-0.91
Fair Value:24
Price:246
Margin of Safety:-87.84%
ROE Method
ROE:0.00%
Book Value:31.43
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%