Q1 2026
RAAMPT Tripar Multivision Plus Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:129
Margin of Safety:-
ROE:-7.29%
EPS Growth Method
Fair Value:105
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-138
Margin of Safety:-
Fair PBV:-0.73
PB Band
Rata-rata:1.41x
Median:1.37x
PE Band
Rata-rata:-8.21x
Median:0.00x
Harga Saat Ini:208
Rata-rata Fair Value:32
Median Fair Value:105
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:100
EPS Growth Method:80
ROE Method:-106
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-8.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 189 |
| Year 1 | 175 |
| Year 2 | 162 |
| Year 3 | 151 |
| Year 4 | 140 |
| Year 5 | 129 |
Return on Equity (ROE):-7.29%
Book Value:188.95
Fair Value:129
Price:208
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -10 | -62 |
| Year 1 | -10 | -66 |
| Year 2 | -10 | -70 |
| Year 3 | -10 | -74 |
| Year 4 | -10 | -79 |
| Year 5 | -10 | -84 |
CAGR 5Y:0.00%
EPS:-10.26
Fair Value:105
Price:208
Margin of Safety:-
ROE Method
ROE:-7.29%
Book Value:188.95
Fair PBV:-0.73
Fair Value:-138
Margin of Safety:-