Q1 2026
TMPOPT Tempo Inti Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:264
Margin of Safety:-
ROE:3.49%
EPS Growth Method
Fair Value:236
Margin of Safety:-
CAGR 5Y:-11.87%
ROE Method
Fair Value:78
Margin of Safety:-
Fair PBV:0.35
PB Band
Rata-rata:0.77x
Median:0.76x
PE Band
Rata-rata:15.74x
Median:7.13x
Harga Saat Ini:107
Rata-rata Fair Value:193
Median Fair Value:236
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:203
EPS Growth Method:182
ROE Method:60
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata15.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 222 |
| Year 1 | 230 |
| Year 2 | 238 |
| Year 3 | 246 |
| Year 4 | 255 |
| Year 5 | 264 |
Return on Equity (ROE):3.49%
Book Value:222.25
Fair Value:264
Price:107
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 10 |
| Year 1 | 2 | 11 |
| Year 2 | 2 | 12 |
| Year 3 | 2 | 13 |
| Year 4 | 1 | 13 |
| Year 5 | 1 | 14 |
CAGR 5Y:-11.87%
EPS:2.32
Fair Value:236
Price:107
Margin of Safety:-
ROE Method
ROE:3.49%
Book Value:222.25
Fair PBV:0.35
Fair Value:78
Margin of Safety:-