Q1 2026
TRINPT Perintis Triniti Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:81565
Margin of Safety:-
ROE:-9.15%
EPS Growth Method
Fair Value:155338
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-120629
Margin of Safety:-
Fair PBV:-0.92
PB Band
Rata-rata:0.66x
Median:0.00x
PE Band
Rata-rata:-17.00x
Median:0.00x
Harga Saat Ini:376
Rata-rata Fair Value:38758
Median Fair Value:81565
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:62742
EPS Growth Method:119490
ROE Method:-92791
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-13.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 131804 |
| Year 1 | 119741 |
| Year 2 | 108782 |
| Year 3 | 98826 |
| Year 4 | 89782 |
| Year 5 | 81565 |
Return on Equity (ROE):-9.15%
Book Value:131804.14
Fair Value:81565
Price:376
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2863 | 17177 |
| Year 1 | 2863 | 18293 |
| Year 2 | 2863 | 19482 |
| Year 3 | 2863 | 20748 |
| Year 4 | 2863 | 22097 |
| Year 5 | 2863 | 23533 |
CAGR 5Y:0.00%
EPS:2862.77
Fair Value:155338
Price:376
Margin of Safety:-
ROE Method
ROE:-9.15%
Book Value:131804.14
Fair PBV:-0.92
Fair Value:-120629
Margin of Safety:-