Q4 2020
TRAMPT Trada Alam Minera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:100
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:129
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:-8.03x
Median:2.36x
PE Band
Rata-rata:-39.62x
Median:0.00x
Harga Saat Ini:50
Rata-rata Fair Value:76
Median Fair Value:100
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:77
EPS Growth Method:99
ROE Method:0
Rata-rata:88
PB Band
PB rata-rata-27.5x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-318.3x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 100 |
| Year 1 | 100 |
| Year 2 | 100 |
| Year 3 | 100 |
| Year 4 | 100 |
| Year 5 | 100 |
Return on Equity (ROE):0.00%
Book Value:100.25
Fair Value:100
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 21 |
| Year 1 | 3 | 22 |
| Year 2 | 3 | 24 |
| Year 3 | 3 | 25 |
| Year 4 | 3 | 27 |
| Year 5 | 3 | 29 |
CAGR 5Y:0.00%
EPS:3.48
Fair Value:129
Price:50
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:100.25
Fair PBV:0.00
Fair Value:0
Margin of Safety:-