Q4 2025
TOWRPT Sarana Menara Nusantara Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:444
Margin of Safety:26.77%
ROE:0.00%
EPS Growth Method
Fair Value:923
Margin of Safety:163.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.85x
Median:4.66x
PE Band
Rata-rata:31.53x
Median:16.68x
Harga Saat Ini:478
Rata-rata Fair Value:455
Median Fair Value:444
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:341
EPS Growth Method:710
ROE Method:0
PE Band:1930
PB Band:2262
Rata-rata:1311
PB Band
PB rata-rata3.3x
Fair Value:1981
Margin of Safety:314.4%
PE Band
PE rata-rata14.0x
Fair Value:1116
Margin of Safety:133.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 444 |
| Year 1 | 444 |
| Year 2 | 444 |
| Year 3 | 444 |
| Year 4 | 444 |
| Year 5 | 444 |
Return on Equity (ROE):0.00%
Book Value:443.71
Fair Value:444
Price:478
Margin of Safety:26.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 58 | 350 |
| Year 1 | 58 | 372 |
| Year 2 | 58 | 397 |
| Year 3 | 58 | 422 |
| Year 4 | 58 | 450 |
| Year 5 | 58 | 479 |
CAGR 5Y:0.00%
EPS:58.27
Fair Value:923
Price:478
Margin of Safety:163.63%
ROE Method
ROE:0.00%
Book Value:443.71
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%