Q1 2026
SMSMPT Selamat Sempurna Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2881
Margin of Safety:-
ROE:32.50%
EPS Growth Method
Fair Value:2773
Margin of Safety:-
CAGR 5Y:10.64%
ROE Method
Fair Value:2293
Margin of Safety:-
Fair PBV:3.25
PB Band
Rata-rata:3.67x
Median:3.33x
PE Band
Rata-rata:11.89x
Median:12.32x
Harga Saat Ini:1625
Rata-rata Fair Value:2649
Median Fair Value:2773
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2216
EPS Growth Method:2133
ROE Method:1764
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 706 |
| Year 1 | 935 |
| Year 2 | 1239 |
| Year 3 | 1641 |
| Year 4 | 2174 |
| Year 5 | 2881 |
Return on Equity (ROE):32.50%
Book Value:705.57
Fair Value:2881
Price:1625
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 192 | 1509 |
| Year 1 | 213 | 1607 |
| Year 2 | 236 | 1711 |
| Year 3 | 261 | 1822 |
| Year 4 | 288 | 1941 |
| Year 5 | 319 | 2067 |
CAGR 5Y:10.64%
EPS:192.42
Fair Value:2773
Price:1625
Margin of Safety:-
ROE Method
ROE:32.50%
Book Value:705.57
Fair PBV:3.25
Fair Value:2293
Margin of Safety:-