Q4 2025
STARPT Buana Artha Anugerah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:111
Margin of Safety:-70.88%
ROE:-0.26%
EPS Growth Method
Fair Value:199
Margin of Safety:-47.61%
CAGR 5Y:31.62%
ROE Method
Fair Value:-3
Margin of Safety:-100.76%
Fair PBV:-0.03
PB Band
Rata-rata:0.93x
Median:0.69x
PE Band
Rata-rata:521.70x
Median:160.59x
Harga Saat Ini:610
Rata-rata Fair Value:102
Median Fair Value:111
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:85
EPS Growth Method:153
ROE Method:-2
PE Band:3079
PB Band:129
Rata-rata:862
PB Band
PB rata-rata1.2x
Fair Value:214
Margin of Safety:-64.9%
PE Band
PE rata-rata139.6x
Fair Value:1071
Margin of Safety:75.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 112 |
| Year 1 | 112 |
| Year 2 | 112 |
| Year 3 | 111 |
| Year 4 | 111 |
| Year 5 | 111 |
Return on Equity (ROE):-0.26%
Book Value:112.09
Fair Value:111
Price:610
Margin of Safety:-70.88%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 63 |
| Year 1 | 6 | 68 |
| Year 2 | 8 | 72 |
| Year 3 | 11 | 77 |
| Year 4 | 14 | 82 |
| Year 5 | 19 | 87 |
CAGR 5Y:31.62%
EPS:4.78
Fair Value:199
Price:610
Margin of Safety:-47.61%
ROE Method
ROE:-0.26%
Book Value:112.09
Fair PBV:-0.03
Fair Value:-3
Margin of Safety:-100.76%