Q1 2026
TRIOTRIO.JK,0P0000KSHE,0
Ringkasan Valuasi
Equity Growth Method
Fair Value:-159
Margin of Safety:-
ROE:0.51%
EPS Growth Method
Fair Value:-205
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-8
Margin of Safety:-
Fair PBV:0.05
PB Band
Rata-rata:-0.92x
Median:-1.51x
PE Band
Rata-rata:-50.47x
Median:-1.05x
Harga Saat Ini:426
Rata-rata Fair Value:-124
Median Fair Value:-159
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-122
EPS Growth Method:-158
ROE Method:-6
Rata-rata:0
PB Band
PB rata-rata-2.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-55.3x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -155 |
| Year 1 | -156 |
| Year 2 | -157 |
| Year 3 | -157 |
| Year 4 | -158 |
| Year 5 | -159 |
Return on Equity (ROE):0.51%
Book Value:-155.01
Fair Value:-159
Price:426
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -37 |
| Year 1 | -6 | -39 |
| Year 2 | -6 | -41 |
| Year 3 | -6 | -44 |
| Year 4 | -6 | -47 |
| Year 5 | -6 | -50 |
CAGR 5Y:0.00%
EPS:-6.09
Fair Value:-205
Price:426
Margin of Safety:-
ROE Method
ROE:0.51%
Book Value:-155.01
Fair PBV:0.05
Fair Value:-8
Margin of Safety:-