Q1 2026
TOTLPT Total Bangun Persada Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2122
Margin of Safety:-
ROE:38.18%
EPS Growth Method
Fair Value:2940
Margin of Safety:-
CAGR 5Y:34.23%
ROE Method
Fair Value:1608
Margin of Safety:-
Fair PBV:3.82
PB Band
Rata-rata:2.04x
Median:1.86x
PE Band
Rata-rata:11.04x
Median:10.16x
Harga Saat Ini:1075
Rata-rata Fair Value:2223
Median Fair Value:2122
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1632
EPS Growth Method:2262
ROE Method:1237
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 421 |
| Year 1 | 582 |
| Year 2 | 804 |
| Year 3 | 1111 |
| Year 4 | 1536 |
| Year 5 | 2122 |
Return on Equity (ROE):38.18%
Book Value:421.2
Fair Value:2122
Price:1075
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 130 | 1839 |
| Year 1 | 174 | 1958 |
| Year 2 | 234 | 2085 |
| Year 3 | 314 | 2221 |
| Year 4 | 421 | 2365 |
| Year 5 | 566 | 2519 |
CAGR 5Y:34.23%
EPS:129.8
Fair Value:2940
Price:1075
Margin of Safety:-
ROE Method
ROE:38.18%
Book Value:421.2
Fair PBV:3.82
Fair Value:1608
Margin of Safety:-