Q4 2025
SMKMPT Sumber Mas Konstruksi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:165
Margin of Safety:66.97%
ROE:0.00%
EPS Growth Method
Fair Value:165
Margin of Safety:66.97%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.66x
Median:0.33x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:87
Rata-rata Fair Value:110
Median Fair Value:165
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:127
EPS Growth Method:127
ROE Method:0
PB Band:74
Rata-rata:109
PB Band
PB rata-rata0.7x
Fair Value:96
Margin of Safety:10.1%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 165 |
| Year 1 | 165 |
| Year 2 | 165 |
| Year 3 | 165 |
| Year 4 | 165 |
| Year 5 | 165 |
Return on Equity (ROE):0.00%
Book Value:165.3
Fair Value:165
Price:87
Margin of Safety:66.97%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:165
Price:87
Margin of Safety:66.97%
ROE Method
ROE:0.00%
Book Value:165.3
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%