Q1 2026
TAPGPT Triputra Agro Persada Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2152
Margin of Safety:-
ROE:29.03%
EPS Growth Method
Fair Value:3485
Margin of Safety:-
CAGR 5Y:25.81%
ROE Method
Fair Value:1747
Margin of Safety:-
Fair PBV:2.90
PB Band
Rata-rata:1.27x
Median:1.32x
PE Band
Rata-rata:5.27x
Median:5.22x
Harga Saat Ini:1525
Rata-rata Fair Value:2462
Median Fair Value:2152
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1656
EPS Growth Method:2681
ROE Method:1344
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 602 |
| Year 1 | 777 |
| Year 2 | 1002 |
| Year 3 | 1293 |
| Year 4 | 1668 |
| Year 5 | 2152 |
Return on Equity (ROE):29.03%
Book Value:601.87
Fair Value:2152
Price:1525
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 183 | 2105 |
| Year 1 | 230 | 2241 |
| Year 2 | 290 | 2387 |
| Year 3 | 365 | 2542 |
| Year 4 | 459 | 2707 |
| Year 5 | 577 | 2883 |
CAGR 5Y:25.81%
EPS:183.19
Fair Value:3485
Price:1525
Margin of Safety:-
ROE Method
ROE:29.03%
Book Value:601.87
Fair PBV:2.90
Fair Value:1747
Margin of Safety:-