Q4 2025
TIRAPT Tira Austenite Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:281
Margin of Safety:-53.14%
ROE:0.00%
EPS Growth Method
Fair Value:281
Margin of Safety:-53.08%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.51x
Median:1.14x
PE Band
Rata-rata:2027.46x
Median:92.68x
Harga Saat Ini:1005
Rata-rata Fair Value:188
Median Fair Value:281
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:216
EPS Growth Method:217
ROE Method:0
PE Band:104
PB Band:547
Rata-rata:271
PB Band
PB rata-rata2.2x
Fair Value:1030
Margin of Safety:2.5%
PE Band
PE rata-rata2829.6x
Fair Value:190
Margin of Safety:-81.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 281 |
| Year 1 | 281 |
| Year 2 | 281 |
| Year 3 | 281 |
| Year 4 | 281 |
| Year 5 | 281 |
Return on Equity (ROE):0.00%
Book Value:281.17
Fair Value:281
Price:1005
Margin of Safety:-53.14%
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:0.04
Fair Value:281
Price:1005
Margin of Safety:-53.08%
ROE Method
ROE:0.00%
Book Value:281.17
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%