Q1 2026
TBIGPT Tower Bersama Infrastructure Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2271
Margin of Safety:-
ROE:32.54%
EPS Growth Method
Fair Value:1042
Margin of Safety:-
CAGR 5Y:-1.81%
ROE Method
Fair Value:1807
Margin of Safety:-
Fair PBV:3.25
PB Band
Rata-rata:7.03x
Median:5.42x
PE Band
Rata-rata:27.78x
Median:27.27x
Harga Saat Ini:1400
Rata-rata Fair Value:1707
Median Fair Value:1807
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1747
EPS Growth Method:802
ROE Method:1390
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata4.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata32.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 555 |
| Year 1 | 736 |
| Year 2 | 975 |
| Year 3 | 1293 |
| Year 4 | 1713 |
| Year 5 | 2271 |
Return on Equity (ROE):32.54%
Book Value:555.28
Fair Value:2271
Price:1400
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 62 | 355 |
| Year 1 | 61 | 378 |
| Year 2 | 60 | 403 |
| Year 3 | 59 | 429 |
| Year 4 | 58 | 457 |
| Year 5 | 57 | 487 |
CAGR 5Y:-1.81%
EPS:61.95
Fair Value:1042
Price:1400
Margin of Safety:-
ROE Method
ROE:32.54%
Book Value:555.28
Fair PBV:3.25
Fair Value:1807
Margin of Safety:-