Q1 2026
TLDNPT Teladan Prima Agro Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1156
Margin of Safety:-
ROE:31.37%
EPS Growth Method
Fair Value:1287
Margin of Safety:-
CAGR 5Y:15.02%
ROE Method
Fair Value:927
Margin of Safety:-
Fair PBV:3.14
PB Band
Rata-rata:1.75x
Median:2.24x
PE Band
Rata-rata:8.65x
Median:7.63x
Harga Saat Ini:525
Rata-rata Fair Value:1123
Median Fair Value:1156
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:890
EPS Growth Method:990
ROE Method:713
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 296 |
| Year 1 | 388 |
| Year 2 | 510 |
| Year 3 | 670 |
| Year 4 | 880 |
| Year 5 | 1156 |
Return on Equity (ROE):31.37%
Book Value:295.57
Fair Value:1156
Price:525
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 83 | 724 |
| Year 1 | 95 | 771 |
| Year 2 | 109 | 821 |
| Year 3 | 126 | 874 |
| Year 4 | 145 | 931 |
| Year 5 | 166 | 991 |
CAGR 5Y:15.02%
EPS:82.61
Fair Value:1287
Price:525
Margin of Safety:-
ROE Method
ROE:31.37%
Book Value:295.57
Fair PBV:3.14
Fair Value:927
Margin of Safety:-