Q4 2025
TRINPT Perintis Triniti Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:118773
Margin of Safety:14654.45%
ROE:0.00%
EPS Growth Method
Fair Value:10129
Margin of Safety:1158.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.71x
Median:0.00x
PE Band
Rata-rata:-18.20x
Median:-0.01x
Harga Saat Ini:795
Rata-rata Fair Value:42967
Median Fair Value:10129
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:91364
EPS Growth Method:7791
ROE Method:0
PE Band:182747
PB Band:63742
Rata-rata:86411
PB Band
PB rata-rata0.7x
Fair Value:83849
Margin of Safety:10447.1%
PE Band
PE rata-rata-6.7x
Fair Value:87626
Margin of Safety:10922.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 118773 |
| Year 1 | 118773 |
| Year 2 | 118773 |
| Year 3 | 118773 |
| Year 4 | 118773 |
| Year 5 | 118773 |
Return on Equity (ROE):0.00%
Book Value:118773.33
Fair Value:118773
Price:795
Margin of Safety:14654.45%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -13216 | -79298 |
| Year 1 | -13216 | -84452 |
| Year 2 | -13216 | -89941 |
| Year 3 | -13216 | -95788 |
| Year 4 | -13216 | -102014 |
| Year 5 | -13216 | -108645 |
CAGR 5Y:0.00%
EPS:-13216.29
Fair Value:10129
Price:795
Margin of Safety:1158.21%
ROE Method
ROE:0.00%
Book Value:118773.33
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%