Q1 2026
SURIMaja Agung Latexindo Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:54
Margin of Safety:-17.25%
ROE:-0.20%
EPS Growth Method
Fair Value:54
Margin of Safety:-16.81%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1
Margin of Safety:-101.64%
Fair PBV:-0.02
PB Band
Rata-rata:1.34x
Median:1.18x
PE Band
Rata-rata:-349.73x
Median:0.00x
Harga Saat Ini:63
Rata-rata Fair Value:36
Median Fair Value:54
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:41
EPS Growth Method:42
ROE Method:-1
PE Band:8
PB Band:54
Rata-rata:36
PB Band
PB rata-rata1.3x
Fair Value:70
Margin of Safety:11.7%
PE Band
PE rata-rata-349.7x
Fair Value:10
Margin of Safety:-83.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 54 |
| Year 1 | 54 |
| Year 2 | 54 |
| Year 3 | 54 |
| Year 4 | 54 |
| Year 5 | 54 |
Return on Equity (ROE):-0.20%
Book Value:54.32
Fair Value:54
Price:63
Margin of Safety:-17.25%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -0 |
| Year 1 | -0 | -0 |
| Year 2 | -0 | -0 |
| Year 3 | -0 | -0 |
| Year 4 | -0 | -0 |
| Year 5 | -0 | -0 |
CAGR 5Y:0.00%
EPS:-0.03
Fair Value:54
Price:63
Margin of Safety:-16.81%
ROE Method
ROE:-0.20%
Book Value:54.32
Fair PBV:-0.02
Fair Value:-1
Margin of Safety:-101.64%