Q1 2026
RAAMPT Tripar Multivision Plus Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:129
Margin of Safety:-35.94%
ROE:-7.29%
EPS Growth Method
Fair Value:105
Margin of Safety:-48.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:-138
Margin of Safety:-168.20%
Fair PBV:-0.73
PB Band
Rata-rata:1.46x
Median:1.37x
PE Band
Rata-rata:-9.24x
Median:-11.02x
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
PE Band:75
PB Band:219
Rata-rata:118
PB Band
PB rata-rata1.5x
Fair Value:284
Margin of Safety:36.7%
PE Band
PE rata-rata-9.2x
Fair Value:98
Margin of Safety:-53.0%
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:-35.94%
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:-48.21%
ROE Method
ROE:-7.29%
Book Value:188.95
Fair PBV:-0.73
Fair Value:-138
Margin of Safety:-168.20%