Q1 2026
TRISPT Trisula International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:170
Margin of Safety:5.89%
ROE:0.00%
EPS Growth Method
Fair Value:330
Margin of Safety:104.94%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.32x
Median:1.36x
PE Band
Rata-rata:18.85x
Median:13.93x
Harga Saat Ini:168
Rata-rata Fair Value:167
Median Fair Value:170
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:131
EPS Growth Method:254
ROE Method:0
PE Band:293
PB Band:181
Rata-rata:215
PB Band
PB rata-rata1.2x
Fair Value:221
Margin of Safety:31.5%
PE Band
PE rata-rata18.7x
Fair Value:379
Margin of Safety:125.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 170 |
| Year 1 | 170 |
| Year 2 | 170 |
| Year 3 | 170 |
| Year 4 | 170 |
| Year 5 | 170 |
Return on Equity (ROE):0.00%
Book Value:170.48
Fair Value:170
Price:168
Margin of Safety:5.89%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 19 | 116 |
| Year 1 | 19 | 124 |
| Year 2 | 19 | 132 |
| Year 3 | 19 | 141 |
| Year 4 | 19 | 150 |
| Year 5 | 19 | 159 |
CAGR 5Y:0.00%
EPS:19.4
Fair Value:330
Price:168
Margin of Safety:104.94%
ROE Method
ROE:0.00%
Book Value:170.48
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%