Q4 2025
TMPOPT Tempo Inti Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:220
Margin of Safety:71.77%
ROE:0.00%
EPS Growth Method
Fair Value:205
Margin of Safety:60.08%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.78x
Median:0.76x
PE Band
Rata-rata:12.02x
Median:6.00x
Harga Saat Ini:126
Rata-rata Fair Value:142
Median Fair Value:205
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:169
EPS Growth Method:158
ROE Method:0
PB Band:130
Rata-rata:152
PB Band
PB rata-rata0.7x
Fair Value:143
Margin of Safety:13.6%
PE Band
PE rata-rata5.1x
Fair Value:-9
Margin of Safety:-107.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 220 |
| Year 1 | 220 |
| Year 2 | 220 |
| Year 3 | 220 |
| Year 4 | 220 |
| Year 5 | 220 |
Return on Equity (ROE):0.00%
Book Value:219.86
Fair Value:220
Price:126
Margin of Safety:71.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -11 |
| Year 1 | -2 | -12 |
| Year 2 | -2 | -12 |
| Year 3 | -2 | -13 |
| Year 4 | -2 | -14 |
| Year 5 | -2 | -15 |
CAGR 5Y:0.00%
EPS:-1.82
Fair Value:205
Price:126
Margin of Safety:60.08%
ROE Method
ROE:0.00%
Book Value:219.86
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%