Q4 2025
TAMAPT Lancartama Sejati Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:30
Margin of Safety:-81.78%
ROE:0.00%
EPS Growth Method
Fair Value:-42
Margin of Safety:-125.06%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.31x
Median:0.87x
PE Band
Rata-rata:-135.46x
Median:-3.51x
Harga Saat Ini:196
Rata-rata Fair Value:-4
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:23
EPS Growth Method:-32
ROE Method:0
PE Band:1075
PB Band:36
Rata-rata:378
PB Band
PB rata-rata1.0x
Fair Value:37
Margin of Safety:-81.2%
PE Band
PE rata-rata23.2x
Fair Value:-240
Margin of Safety:-222.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 30 |
| Year 1 | 30 |
| Year 2 | 30 |
| Year 3 | 30 |
| Year 4 | 30 |
| Year 5 | 30 |
Return on Equity (ROE):0.00%
Book Value:30.24
Fair Value:30
Price:196
Margin of Safety:-81.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -9 | -52 |
| Year 1 | -9 | -56 |
| Year 2 | -9 | -59 |
| Year 3 | -9 | -63 |
| Year 4 | -9 | -67 |
| Year 5 | -9 | -72 |
CAGR 5Y:0.00%
EPS:-8.74
Fair Value:-42
Price:196
Margin of Safety:-125.06%
ROE Method
ROE:0.00%
Book Value:30.24
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%