Q4 2025
SUPRPT Solusi Tunas Pratama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:6713
Margin of Safety:-84.69%
ROE:0.00%
EPS Growth Method
Fair Value:15150
Margin of Safety:-65.45%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.78x
Median:2.49x
PE Band
Rata-rata:-8.77x
Median:28.68x
Harga Saat Ini:43850
Rata-rata Fair Value:7288
Median Fair Value:6713
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5164
EPS Growth Method:11654
ROE Method:0
PB Band:19503
Rata-rata:12107
PB Band
PB rata-rata7.4x
Fair Value:49984
Margin of Safety:14.0%
PE Band
PE rata-rata-74.6x
Fair Value:-76527
Margin of Safety:-274.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 6713 |
| Year 1 | 6713 |
| Year 2 | 6713 |
| Year 3 | 6713 |
| Year 4 | 6713 |
| Year 5 | 6713 |
Return on Equity (ROE):0.00%
Book Value:6712.81
Fair Value:6713
Price:43850
Margin of Safety:-84.69%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1026 | 6158 |
| Year 1 | 1026 | 6559 |
| Year 2 | 1026 | 6985 |
| Year 3 | 1026 | 7439 |
| Year 4 | 1026 | 7922 |
| Year 5 | 1026 | 8437 |
CAGR 5Y:0.00%
EPS:1026.38
Fair Value:15150
Price:43850
Margin of Safety:-65.45%
ROE Method
ROE:0.00%
Book Value:6712.81
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%