Q1 2026
SKLTPT Sekar Laut Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:236
Margin of Safety:-
ROE:15.61%
EPS Growth Method
Fair Value:257
Margin of Safety:-
CAGR 5Y:6.10%
ROE Method
Fair Value:178
Margin of Safety:-
Fair PBV:1.56
PB Band
Rata-rata:1.74x
Median:1.67x
PE Band
Rata-rata:17.12x
Median:15.61x
Harga Saat Ini:187
Rata-rata Fair Value:224
Median Fair Value:236
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:181
EPS Growth Method:198
ROE Method:137
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata15.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 114 |
| Year 1 | 132 |
| Year 2 | 153 |
| Year 3 | 176 |
| Year 4 | 204 |
| Year 5 | 236 |
Return on Equity (ROE):15.61%
Book Value:114.12
Fair Value:236
Price:187
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 104 |
| Year 1 | 16 | 111 |
| Year 2 | 17 | 118 |
| Year 3 | 18 | 126 |
| Year 4 | 19 | 134 |
| Year 5 | 20 | 143 |
CAGR 5Y:6.10%
EPS:14.92
Fair Value:257
Price:187
Margin of Safety:-
ROE Method
ROE:15.61%
Book Value:114.12
Fair PBV:1.56
Fair Value:178
Margin of Safety:-