Q1 2026
TRONPT Teknologi Karya Digital Nusa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:35
Margin of Safety:-
ROE:-10.21%
EPS Growth Method
Fair Value:-49
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-62
Margin of Safety:-
Fair PBV:-1.02
PB Band
Rata-rata:1.57x
Median:1.44x
PE Band
Rata-rata:24.81x
Median:0.00x
Harga Saat Ini:99
Rata-rata Fair Value:-25
Median Fair Value:-49
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:27
EPS Growth Method:-38
ROE Method:-47
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata27.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 60 |
| Year 1 | 54 |
| Year 2 | 49 |
| Year 3 | 44 |
| Year 4 | 39 |
| Year 5 | 35 |
Return on Equity (ROE):-10.21%
Book Value:60.4
Fair Value:35
Price:99
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -13 | -80 |
| Year 1 | -13 | -85 |
| Year 2 | -13 | -90 |
| Year 3 | -13 | -96 |
| Year 4 | -13 | -103 |
| Year 5 | -13 | -109 |
CAGR 5Y:0.00%
EPS:-13.29
Fair Value:-49
Price:99
Margin of Safety:-
ROE Method
ROE:-10.21%
Book Value:60.4
Fair PBV:-1.02
Fair Value:-62
Margin of Safety:-