Q1 2026
SUNIPT Sunindo Pratama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:869
Margin of Safety:-
ROE:20.17%
EPS Growth Method
Fair Value:825
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:700
Margin of Safety:-
Fair PBV:2.02
PB Band
Rata-rata:1.23x
Median:1.44x
PE Band
Rata-rata:6.00x
Median:7.98x
Harga Saat Ini:650
Rata-rata Fair Value:798
Median Fair Value:825
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:669
EPS Growth Method:635
ROE Method:538
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 347 |
| Year 1 | 417 |
| Year 2 | 501 |
| Year 3 | 602 |
| Year 4 | 723 |
| Year 5 | 869 |
Return on Equity (ROE):20.17%
Book Value:346.75
Fair Value:869
Price:650
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 58 | 349 |
| Year 1 | 58 | 372 |
| Year 2 | 58 | 396 |
| Year 3 | 58 | 422 |
| Year 4 | 58 | 449 |
| Year 5 | 58 | 478 |
CAGR 5Y:0.00%
EPS:58.2
Fair Value:825
Price:650
Margin of Safety:-
ROE Method
ROE:20.17%
Book Value:346.75
Fair PBV:2.02
Fair Value:700
Margin of Safety:-