Q4 2025
SNLKPT Sunter Lakeside Hotel Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:361
Margin of Safety:54.18%
ROE:0.00%
EPS Growth Method
Fair Value:266
Margin of Safety:13.50%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.50x
Median:1.47x
PE Band
Rata-rata:-23.52x
Median:-19.52x
Harga Saat Ini:226
Rata-rata Fair Value:209
Median Fair Value:266
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:278
EPS Growth Method:204
ROE Method:0
PE Band:202
PB Band:403
Rata-rata:272
PB Band
PB rata-rata2.1x
Fair Value:748
Margin of Safety:230.9%
PE Band
PE rata-rata-33.1x
Fair Value:371
Margin of Safety:63.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 361 |
| Year 1 | 361 |
| Year 2 | 361 |
| Year 3 | 361 |
| Year 4 | 361 |
| Year 5 | 361 |
Return on Equity (ROE):0.00%
Book Value:360.78
Fair Value:361
Price:226
Margin of Safety:54.18%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -12 | -69 |
| Year 1 | -12 | -74 |
| Year 2 | -12 | -79 |
| Year 3 | -12 | -84 |
| Year 4 | -12 | -89 |
| Year 5 | -12 | -95 |
CAGR 5Y:0.00%
EPS:-11.58
Fair Value:266
Price:226
Margin of Safety:13.50%
ROE Method
ROE:0.00%
Book Value:360.78
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%