Q4 2025
TOSKTopindo Solusi Komunika Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:36
Margin of Safety:-47.47%
ROE:0.00%
EPS Growth Method
Fair Value:48
Margin of Safety:-29.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.03x
Median:1.41x
PE Band
Rata-rata:22.13x
Median:28.90x
Harga Saat Ini:62
Rata-rata Fair Value:28
Median Fair Value:36
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:27
EPS Growth Method:37
ROE Method:0
PE Band:23
PB Band:26
Rata-rata:28
PB Band
PB rata-rata1.0x
Fair Value:34
Margin of Safety:-45.9%
PE Band
PE rata-rata22.1x
Fair Value:30
Margin of Safety:-51.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 36 |
| Year 1 | 36 |
| Year 2 | 36 |
| Year 3 | 36 |
| Year 4 | 36 |
| Year 5 | 36 |
Return on Equity (ROE):0.00%
Book Value:35.72
Fair Value:36
Price:62
Margin of Safety:-47.47%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 9 |
| Year 1 | 2 | 10 |
| Year 2 | 2 | 10 |
| Year 3 | 2 | 11 |
| Year 4 | 2 | 12 |
| Year 5 | 2 | 12 |
CAGR 5Y:0.00%
EPS:1.5
Fair Value:48
Price:62
Margin of Safety:-29.34%
ROE Method
ROE:0.00%
Book Value:35.72
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%