Q1 2026
SCNPPT Selaras Citra Nusantara Perkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:149
Margin of Safety:-4.61%
ROE:1.01%
EPS Growth Method
Fair Value:189
Margin of Safety:20.84%
CAGR 5Y:0.00%
ROE Method
Fair Value:14
Margin of Safety:-90.81%
Fair PBV:0.10
PB Band
Rata-rata:1.35x
Median:1.36x
PE Band
Rata-rata:-49.22x
Median:0.00x
Harga Saat Ini:150
Rata-rata Fair Value:117
Median Fair Value:149
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:114
EPS Growth Method:145
ROE Method:11
PB Band:141
Rata-rata:103
PB Band
PB rata-rata1.4x
Fair Value:197
Margin of Safety:31.2%
PE Band
PE rata-rata-59.0x
Fair Value:-325
Margin of Safety:-316.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 141 |
| Year 1 | 143 |
| Year 2 | 144 |
| Year 3 | 146 |
| Year 4 | 147 |
| Year 5 | 149 |
Return on Equity (ROE):1.01%
Book Value:141.49
Fair Value:149
Price:150
Margin of Safety:-4.61%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 34 |
| Year 1 | 6 | 37 |
| Year 2 | 6 | 39 |
| Year 3 | 6 | 41 |
| Year 4 | 6 | 44 |
| Year 5 | 6 | 47 |
CAGR 5Y:0.00%
EPS:5.72
Fair Value:189
Price:150
Margin of Safety:20.84%
ROE Method
ROE:1.01%
Book Value:141.49
Fair PBV:0.10
Fair Value:14
Margin of Safety:-90.81%