Q1 2026
SUPRPT Solusi Tunas Pratama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:15401
Margin of Safety:-64.88%
ROE:16.19%
EPS Growth Method
Fair Value:16327
Margin of Safety:-62.77%
CAGR 5Y:0.00%
ROE Method
Fair Value:11774
Margin of Safety:-73.15%
Fair PBV:1.62
PB Band
Rata-rata:3.83x
Median:2.52x
PE Band
Rata-rata:-7.40x
Median:29.55x
Harga Saat Ini:43850
Rata-rata Fair Value:14501
Median Fair Value:15401
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:11847
EPS Growth Method:12559
ROE Method:9057
PB Band:21449
Rata-rata:13728
PB Band
PB rata-rata7.8x
Fair Value:57051
Margin of Safety:30.1%
PE Band
PE rata-rata-71.8x
Fair Value:-79071
Margin of Safety:-280.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 7273 |
| Year 1 | 8451 |
| Year 2 | 9819 |
| Year 3 | 11408 |
| Year 4 | 13255 |
| Year 5 | 15401 |
Return on Equity (ROE):16.19%
Book Value:7273.21
Fair Value:15401
Price:43850
Margin of Safety:-64.88%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1101 | 6608 |
| Year 1 | 1101 | 7038 |
| Year 2 | 1101 | 7495 |
| Year 3 | 1101 | 7982 |
| Year 4 | 1101 | 8501 |
| Year 5 | 1101 | 9054 |
CAGR 5Y:0.00%
EPS:1101.36
Fair Value:16327
Price:43850
Margin of Safety:-62.77%
ROE Method
ROE:16.19%
Book Value:7273.21
Fair PBV:1.62
Fair Value:11774
Margin of Safety:-73.15%