Q3 2025
SULIPT SLJ Global Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:40
Margin of Safety:-60.69%
ROE:0.00%
EPS Growth Method
Fair Value:-85
Margin of Safety:-182.32%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.05x
Median:-0.42x
PE Band
Rata-rata:-3.46x
Median:-0.81x
Harga Saat Ini:101
Rata-rata Fair Value:-15
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:31
EPS Growth Method:-65
ROE Method:0
PE Band:40
PB Band:63
Rata-rata:45
PB Band
PB rata-rata1.9x
Fair Value:74
Margin of Safety:-26.4%
PE Band
PE rata-rata-1.2x
Fair Value:18
Margin of Safety:-82.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 40 |
| Year 1 | 40 |
| Year 2 | 40 |
| Year 3 | 40 |
| Year 4 | 40 |
| Year 5 | 40 |
Return on Equity (ROE):0.00%
Book Value:40.49
Fair Value:40
Price:101
Margin of Safety:-60.69%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -15 | -91 |
| Year 1 | -15 | -97 |
| Year 2 | -15 | -104 |
| Year 3 | -15 | -110 |
| Year 4 | -15 | -118 |
| Year 5 | -15 | -125 |
CAGR 5Y:0.00%
EPS:-15.24
Fair Value:-85
Price:101
Margin of Safety:-182.32%
ROE Method
ROE:0.00%
Book Value:40.49
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%