Q1 2026
TOTOPT Surya Toto Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:480
Margin of Safety:-
ROE:13.63%
EPS Growth Method
Fair Value:611
Margin of Safety:-
CAGR 5Y:14.66%
ROE Method
Fair Value:345
Margin of Safety:-
Fair PBV:1.36
PB Band
Rata-rata:2.02x
Median:1.37x
PE Band
Rata-rata:7.99x
Median:10.33x
Harga Saat Ini:234
Rata-rata Fair Value:479
Median Fair Value:480
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:369
EPS Growth Method:470
ROE Method:266
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata9.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 253 |
| Year 1 | 288 |
| Year 2 | 327 |
| Year 3 | 372 |
| Year 4 | 422 |
| Year 5 | 480 |
Return on Equity (ROE):13.63%
Book Value:253.28
Fair Value:480
Price:234
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 30 | 261 |
| Year 1 | 35 | 278 |
| Year 2 | 40 | 296 |
| Year 3 | 45 | 316 |
| Year 4 | 52 | 336 |
| Year 5 | 60 | 358 |
CAGR 5Y:14.66%
EPS:30.1
Fair Value:611
Price:234
Margin of Safety:-
ROE Method
ROE:13.63%
Book Value:253.28
Fair PBV:1.36
Fair Value:345
Margin of Safety:-