Q1 2026
TPMAPT Trans Power Marine Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1351
Margin of Safety:-
ROE:13.11%
EPS Growth Method
Fair Value:1867
Margin of Safety:-
CAGR 5Y:32.75%
ROE Method
Fair Value:956
Margin of Safety:-
Fair PBV:1.31
PB Band
Rata-rata:0.83x
Median:0.81x
PE Band
Rata-rata:16.53x
Median:7.23x
Harga Saat Ini:430
Rata-rata Fair Value:1391
Median Fair Value:1351
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1039
EPS Growth Method:1436
ROE Method:736
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata7.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 730 |
| Year 1 | 825 |
| Year 2 | 933 |
| Year 3 | 1056 |
| Year 4 | 1194 |
| Year 5 | 1351 |
Return on Equity (ROE):13.11%
Book Value:729.65
Fair Value:1351
Price:430
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 61 | 830 |
| Year 1 | 81 | 884 |
| Year 2 | 107 | 941 |
| Year 3 | 142 | 1002 |
| Year 4 | 189 | 1068 |
| Year 5 | 250 | 1137 |
CAGR 5Y:32.75%
EPS:60.76
Fair Value:1867
Price:430
Margin of Safety:-
ROE Method
ROE:13.11%
Book Value:729.65
Fair PBV:1.31
Fair Value:956
Margin of Safety:-