Q4 2025
TPMAPT Trans Power Marine Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:693
Margin of Safety:15.57%
ROE:0.00%
EPS Growth Method
Fair Value:1509
Margin of Safety:151.51%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.85x
Median:0.84x
PE Band
Rata-rata:16.91x
Median:7.00x
Harga Saat Ini:600
Rata-rata Fair Value:734
Median Fair Value:693
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:533
EPS Growth Method:1161
ROE Method:0
PE Band:1290
PB Band:456
Rata-rata:860
PB Band
PB rata-rata1.1x
Fair Value:746
Margin of Safety:24.3%
PE Band
PE rata-rata14.9x
Fair Value:1481
Margin of Safety:146.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 693 |
| Year 1 | 693 |
| Year 2 | 693 |
| Year 3 | 693 |
| Year 4 | 693 |
| Year 5 | 693 |
Return on Equity (ROE):0.00%
Book Value:693.4
Fair Value:693
Price:600
Margin of Safety:15.57%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 99 | 595 |
| Year 1 | 99 | 634 |
| Year 2 | 99 | 675 |
| Year 3 | 99 | 719 |
| Year 4 | 99 | 766 |
| Year 5 | 99 | 816 |
CAGR 5Y:0.00%
EPS:99.22
Fair Value:1509
Price:600
Margin of Safety:151.51%
ROE Method
ROE:0.00%
Book Value:693.4
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%