Q4 2025
RUISPT Radiant Utama Interinsco Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:735
Margin of Safety:312.83%
ROE:0.00%
EPS Growth Method
Fair Value:897
Margin of Safety:403.94%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.60x
Median:0.49x
PE Band
Rata-rata:9.06x
Median:8.26x
Harga Saat Ini:234
Rata-rata Fair Value:544
Median Fair Value:735
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:565
EPS Growth Method:690
ROE Method:0
PE Band:181
PB Band:449
Rata-rata:471
PB Band
PB rata-rata0.3x
Fair Value:290
Margin of Safety:23.9%
PE Band
PE rata-rata9.7x
Fair Value:252
Margin of Safety:7.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 735 |
| Year 1 | 735 |
| Year 2 | 735 |
| Year 3 | 735 |
| Year 4 | 735 |
| Year 5 | 735 |
Return on Equity (ROE):0.00%
Book Value:734.83
Fair Value:735
Price:234
Margin of Safety:312.83%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 20 | 118 |
| Year 1 | 20 | 126 |
| Year 2 | 20 | 134 |
| Year 3 | 20 | 143 |
| Year 4 | 20 | 152 |
| Year 5 | 20 | 162 |
CAGR 5Y:0.00%
EPS:19.73
Fair Value:897
Price:234
Margin of Safety:403.94%
ROE Method
ROE:0.00%
Book Value:734.83
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%