Q4 2025
SSIAPT Surya Semesta Internusa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1218
Margin of Safety:-25.06%
ROE:0.00%
EPS Growth Method
Fair Value:1239
Margin of Safety:-23.74%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.15x
Median:0.87x
PE Band
Rata-rata:40.52x
Median:8.03x
Harga Saat Ini:1375
Rata-rata Fair Value:819
Median Fair Value:1218
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:937
EPS Growth Method:953
ROE Method:0
PE Band:69
PB Band:909
Rata-rata:717
PB Band
PB rata-rata0.8x
Fair Value:793
Margin of Safety:-42.4%
PE Band
PE rata-rata78.1x
Fair Value:172
Margin of Safety:-87.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1218 |
| Year 1 | 1218 |
| Year 2 | 1218 |
| Year 3 | 1218 |
| Year 4 | 1218 |
| Year 5 | 1218 |
Return on Equity (ROE):0.00%
Book Value:1217.76
Fair Value:1218
Price:1375
Margin of Safety:-25.06%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 16 |
| Year 1 | 3 | 17 |
| Year 2 | 3 | 18 |
| Year 3 | 3 | 19 |
| Year 4 | 3 | 20 |
| Year 5 | 3 | 21 |
CAGR 5Y:0.00%
EPS:2.61
Fair Value:1239
Price:1375
Margin of Safety:-23.74%
ROE Method
ROE:0.00%
Book Value:1217.76
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%