Q4 2025
RGASKian Santang Muliatama Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:63
Margin of Safety:-37.58%
ROE:0.00%
EPS Growth Method
Fair Value:83
Margin of Safety:-17.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.12x
Median:1.52x
PE Band
Rata-rata:21.23x
Median:12.56x
Harga Saat Ini:93
Rata-rata Fair Value:49
Median Fair Value:63
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:48
EPS Growth Method:64
ROE Method:0
PE Band:37
PB Band:50
Rata-rata:50
PB Band
PB rata-rata1.1x
Fair Value:65
Margin of Safety:-30.0%
PE Band
PE rata-rata21.2x
Fair Value:48
Margin of Safety:-48.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 63 |
| Year 1 | 63 |
| Year 2 | 63 |
| Year 3 | 63 |
| Year 4 | 63 |
| Year 5 | 63 |
Return on Equity (ROE):0.00%
Book Value:63.04
Fair Value:63
Price:93
Margin of Safety:-37.58%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 15 |
| Year 1 | 2 | 16 |
| Year 2 | 2 | 17 |
| Year 3 | 2 | 18 |
| Year 4 | 2 | 19 |
| Year 5 | 2 | 20 |
CAGR 5Y:0.00%
EPS:2.46
Fair Value:83
Price:93
Margin of Safety:-17.56%
ROE Method
ROE:0.00%
Book Value:63.04
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%