Q1 2026
PURIPT Puri Global Sukses Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:100
Margin of Safety:-25.71%
ROE:2.07%
EPS Growth Method
Fair Value:84
Margin of Safety:-37.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:19
Margin of Safety:-86.10%
Fair PBV:0.21
PB Band
Rata-rata:2.44x
Median:2.25x
PE Band
Rata-rata:-8.66x
Median:0.00x
Harga Saat Ini:136
Rata-rata Fair Value:67
Median Fair Value:84
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:77
EPS Growth Method:64
ROE Method:14
PE Band:5
PB Band:171
Rata-rata:66
PB Band
PB rata-rata2.8x
Fair Value:253
Margin of Safety:85.9%
PE Band
PE rata-rata-9.9x
Fair Value:8
Margin of Safety:-94.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 90 |
| Year 1 | 92 |
| Year 2 | 94 |
| Year 3 | 96 |
| Year 4 | 98 |
| Year 5 | 100 |
Return on Equity (ROE):2.07%
Book Value:89.84
Fair Value:100
Price:136
Margin of Safety:-25.71%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -5 |
| Year 1 | -1 | -5 |
| Year 2 | -1 | -5 |
| Year 3 | -1 | -5 |
| Year 4 | -1 | -6 |
| Year 5 | -1 | -6 |
CAGR 5Y:0.00%
EPS:-0.75
Fair Value:84
Price:136
Margin of Safety:-37.56%
ROE Method
ROE:2.07%
Book Value:89.84
Fair PBV:0.21
Fair Value:19
Margin of Safety:-86.10%