Q1 2026
RUISPT Radiant Utama Interinsco Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1342
Margin of Safety:-
ROE:12.84%
EPS Growth Method
Fair Value:850
Margin of Safety:-
CAGR 5Y:-6.78%
ROE Method
Fair Value:942
Margin of Safety:-
Fair PBV:1.28
PB Band
Rata-rata:0.59x
Median:0.49x
PE Band
Rata-rata:9.05x
Median:8.26x
Harga Saat Ini:188
Rata-rata Fair Value:1045
Median Fair Value:942
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1032
EPS Growth Method:654
ROE Method:725
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata9.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 734 |
| Year 1 | 828 |
| Year 2 | 934 |
| Year 3 | 1054 |
| Year 4 | 1189 |
| Year 5 | 1342 |
Return on Equity (ROE):12.84%
Book Value:733.7
Fair Value:1342
Price:188
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 85 |
| Year 1 | 16 | 90 |
| Year 2 | 15 | 96 |
| Year 3 | 14 | 103 |
| Year 4 | 13 | 109 |
| Year 5 | 12 | 116 |
CAGR 5Y:-6.78%
EPS:16.76
Fair Value:850
Price:188
Margin of Safety:-
ROE Method
ROE:12.84%
Book Value:733.7
Fair PBV:1.28
Fair Value:942
Margin of Safety:-