Q4 2025
RAAMPT Tripar Multivision Plus Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:192
Margin of Safety:-18.53%
ROE:0.00%
EPS Growth Method
Fair Value:88
Margin of Safety:-62.73%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.51x
Median:1.46x
PE Band
Rata-rata:-7.13x
Median:0.00x
Harga Saat Ini:212
Rata-rata Fair Value:93
Median Fair Value:88
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:148
EPS Growth Method:68
ROE Method:0
PE Band:63
PB Band:200
Rata-rata:120
PB Band
PB rata-rata1.5x
Fair Value:260
Margin of Safety:22.6%
PE Band
PE rata-rata-7.1x
Fair Value:81
Margin of Safety:-61.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 192 |
| Year 1 | 192 |
| Year 2 | 192 |
| Year 3 | 192 |
| Year 4 | 192 |
| Year 5 | 192 |
Return on Equity (ROE):0.00%
Book Value:192.28
Fair Value:192
Price:212
Margin of Safety:-18.53%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -13 | -76 |
| Year 1 | -13 | -81 |
| Year 2 | -13 | -86 |
| Year 3 | -13 | -92 |
| Year 4 | -13 | -98 |
| Year 5 | -13 | -104 |
CAGR 5Y:0.00%
EPS:-12.69
Fair Value:88
Price:212
Margin of Safety:-62.73%
ROE Method
ROE:0.00%
Book Value:192.28
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%