Q3 2025
RIGSPT Rig Tenders Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2221
Margin of Safety:224.23%
ROE:8.27%
EPS Growth Method
Fair Value:2659
Margin of Safety:288.12%
CAGR 5Y:0.00%
ROE Method
Fair Value:1235
Margin of Safety:80.27%
Fair PBV:0.83
PB Band
Rata-rata:0.36x
Median:0.30x
PE Band
Rata-rata:5.55x
Median:0.00x
Harga Saat Ini:680
Rata-rata Fair Value:2038
Median Fair Value:2221
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1708
EPS Growth Method:2045
ROE Method:950
PE Band:601
PB Band:405
Rata-rata:1142
PB Band
PB rata-rata0.4x
Fair Value:631
Margin of Safety:-7.2%
PE Band
PE rata-rata3.2x
Fair Value:448
Margin of Safety:-34.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1493 |
| Year 1 | 1616 |
| Year 2 | 1750 |
| Year 3 | 1894 |
| Year 4 | 2051 |
| Year 5 | 2221 |
Return on Equity (ROE):8.27%
Book Value:1492.55
Fair Value:2221
Price:680
Margin of Safety:224.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 142 | 851 |
| Year 1 | 142 | 906 |
| Year 2 | 142 | 965 |
| Year 3 | 142 | 1028 |
| Year 4 | 142 | 1095 |
| Year 5 | 142 | 1166 |
CAGR 5Y:0.00%
EPS:141.85
Fair Value:2659
Price:680
Margin of Safety:288.12%
ROE Method
ROE:8.27%
Book Value:1492.55
Fair PBV:0.83
Fair Value:1235
Margin of Safety:80.27%