Q4 2025
STARPT Buana Artha Anugerah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:111
Margin of Safety:-82.44%
ROE:-0.26%
EPS Growth Method
Fair Value:199
Margin of Safety:-68.40%
CAGR 5Y:31.62%
ROE Method
Fair Value:-3
Margin of Safety:-100.46%
Fair PBV:-0.03
PB Band
Rata-rata:0.97x
Median:0.69x
PE Band
Rata-rata:522.52x
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:1860
PB Band:81
Rata-rata:545
PB Band
PB rata-rata1.3x
Fair Value:141
Margin of Safety:-76.8%
PE Band
PE rata-rata142.2x
Fair Value:658
Margin of Safety:7.9%
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:-82.44%
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:-68.40%
ROE Method
ROE:-0.26%
Book Value:112.09
Fair PBV:-0.03
Fair Value:-3
Margin of Safety:-100.46%