Q1 2026
TOWRPT Sarana Menara Nusantara Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:1534
Margin of Safety:312.35%
ROE:26.54%
EPS Growth Method
Fair Value:1034
Margin of Safety:177.95%
CAGR 5Y:2.23%
ROE Method
Fair Value:1255
Margin of Safety:237.31%
Fair PBV:2.65
PB Band
Rata-rata:4.75x
Median:4.57x
PE Band
Rata-rata:30.85x
Median:16.49x
Harga Saat Ini:370
Rata-rata Fair Value:1274
Median Fair Value:1255
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1180
EPS Growth Method:795
ROE Method:965
PE Band:1524
PB Band:1716
Rata-rata:1236
PB Band
PB rata-rata2.8x
Fair Value:1329
Margin of Safety:259.3%
PE Band
PE rata-rata13.0x
Fair Value:833
Margin of Safety:125.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 473 |
| Year 1 | 598 |
| Year 2 | 757 |
| Year 3 | 958 |
| Year 4 | 1212 |
| Year 5 | 1534 |
Return on Equity (ROE):26.54%
Book Value:472.74
Fair Value:1534
Price:370
Margin of Safety:312.35%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 65 | 410 |
| Year 1 | 66 | 436 |
| Year 2 | 67 | 465 |
| Year 3 | 69 | 495 |
| Year 4 | 71 | 527 |
| Year 5 | 72 | 561 |
CAGR 5Y:2.23%
EPS:64.57
Fair Value:1034
Price:370
Margin of Safety:177.95%
ROE Method
ROE:26.54%
Book Value:472.74
Fair PBV:2.65
Fair Value:1255
Margin of Safety:237.31%