Q4 2025
SCCOPT Supreme Cable Manufacturing & Commerce Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:6786
Margin of Safety:192.49%
ROE:0.00%
EPS Growth Method
Fair Value:9868
Margin of Safety:325.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.76x
Median:0.74x
PE Band
Rata-rata:5.73x
Median:6.47x
Harga Saat Ini:2310
Rata-rata Fair Value:5551
Median Fair Value:6786
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5220
EPS Growth Method:7591
ROE Method:0
PE Band:1646
PB Band:3954
Rata-rata:4603
PB Band
PB rata-rata0.4x
Fair Value:2531
Margin of Safety:9.6%
PE Band
PE rata-rata9.3x
Fair Value:3460
Margin of Safety:49.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 6786 |
| Year 1 | 6786 |
| Year 2 | 6786 |
| Year 3 | 6786 |
| Year 4 | 6786 |
| Year 5 | 6786 |
Return on Equity (ROE):0.00%
Book Value:6785.79
Fair Value:6786
Price:2310
Margin of Safety:192.49%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 375 | 2250 |
| Year 1 | 375 | 2396 |
| Year 2 | 375 | 2552 |
| Year 3 | 375 | 2717 |
| Year 4 | 375 | 2894 |
| Year 5 | 375 | 3082 |
CAGR 5Y:0.00%
EPS:374.94
Fair Value:9868
Price:2310
Margin of Safety:325.34%
ROE Method
ROE:0.00%
Book Value:6785.79
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%