Q4 2025
SKRNPT Superkrane Mitra Utama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:80
Margin of Safety:-80.58%
ROE:0.00%
EPS Growth Method
Fair Value:326
Margin of Safety:-20.55%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.71x
Median:2.36x
PE Band
Rata-rata:26.96x
Median:12.71x
Harga Saat Ini:438
Rata-rata Fair Value:135
Median Fair Value:80
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:61
EPS Growth Method:251
ROE Method:0
PE Band:663
PB Band:178
Rata-rata:288
PB Band
PB rata-rata3.8x
Fair Value:321
Margin of Safety:-26.6%
PE Band
PE rata-rata41.4x
Fair Value:1324
Margin of Safety:202.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 80 |
| Year 1 | 80 |
| Year 2 | 80 |
| Year 3 | 80 |
| Year 4 | 80 |
| Year 5 | 80 |
Return on Equity (ROE):0.00%
Book Value:79.61
Fair Value:80
Price:438
Margin of Safety:-80.58%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 30 | 180 |
| Year 1 | 30 | 191 |
| Year 2 | 30 | 204 |
| Year 3 | 30 | 217 |
| Year 4 | 30 | 231 |
| Year 5 | 30 | 246 |
CAGR 5Y:0.00%
EPS:29.94
Fair Value:326
Price:438
Margin of Safety:-20.55%
ROE Method
ROE:0.00%
Book Value:79.61
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%