Q1 2026
SSIAPT Surya Semesta Internusa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1521
Margin of Safety:-
ROE:4.90%
EPS Growth Method
Fair Value:1235
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:587
Margin of Safety:-
Fair PBV:0.49
PB Band
Rata-rata:1.13x
Median:0.87x
PE Band
Rata-rata:31.55x
Median:7.81x
Harga Saat Ini:1590
Rata-rata Fair Value:1114
Median Fair Value:1235
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1170
EPS Growth Method:950
ROE Method:452
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata58.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1197 |
| Year 1 | 1256 |
| Year 2 | 1318 |
| Year 3 | 1382 |
| Year 4 | 1450 |
| Year 5 | 1521 |
Return on Equity (ROE):4.90%
Book Value:1197.43
Fair Value:1521
Price:1590
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 27 |
| Year 1 | 5 | 29 |
| Year 2 | 5 | 31 |
| Year 3 | 5 | 33 |
| Year 4 | 5 | 35 |
| Year 5 | 5 | 37 |
CAGR 5Y:0.00%
EPS:4.54
Fair Value:1235
Price:1590
Margin of Safety:-
ROE Method
ROE:4.90%
Book Value:1197.43
Fair PBV:0.49
Fair Value:587
Margin of Safety:-