Q1 2026
ROTIPT Nippon Indosari Corpindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:746
Margin of Safety:-
ROE:17.69%
EPS Growth Method
Fair Value:620
Margin of Safety:-
CAGR 5Y:-3.46%
ROE Method
Fair Value:584
Margin of Safety:-
Fair PBV:1.77
PB Band
Rata-rata:4.17x
Median:3.04x
PE Band
Rata-rata:27.96x
Median:27.78x
Harga Saat Ini:605
Rata-rata Fair Value:650
Median Fair Value:620
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:574
EPS Growth Method:477
ROE Method:450
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata20.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 330 |
| Year 1 | 389 |
| Year 2 | 458 |
| Year 3 | 538 |
| Year 4 | 634 |
| Year 5 | 746 |
Return on Equity (ROE):17.69%
Book Value:330.32
Fair Value:746
Price:605
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 38 | 211 |
| Year 1 | 37 | 225 |
| Year 2 | 36 | 240 |
| Year 3 | 35 | 255 |
| Year 4 | 33 | 272 |
| Year 5 | 32 | 290 |
CAGR 5Y:-3.46%
EPS:38.41
Fair Value:620
Price:605
Margin of Safety:-
ROE Method
ROE:17.69%
Book Value:330.32
Fair PBV:1.77
Fair Value:584
Margin of Safety:-