Q1 2025
TRUEPT Triniti Dinamik Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8
Margin of Safety:-
ROE:-24.89%
EPS Growth Method
Fair Value:-33
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-80
Margin of Safety:-
Fair PBV:-2.49
PB Band
Rata-rata:1.26x
Median:0.98x
PE Band
Rata-rata:16.97x
Median:-0.90x
Harga Saat Ini:0
Rata-rata Fair Value:-35
Median Fair Value:-33
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6
EPS Growth Method:-25
ROE Method:-61
Rata-rata:6
PB Band
PB rata-rata1.5x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata20.4x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 32 |
| Year 1 | 24 |
| Year 2 | 18 |
| Year 3 | 14 |
| Year 4 | 10 |
| Year 5 | 8 |
Return on Equity (ROE):-24.89%
Book Value:32.01
Fair Value:8
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -8 | -47 |
| Year 1 | -8 | -50 |
| Year 2 | -8 | -53 |
| Year 3 | -8 | -57 |
| Year 4 | -8 | -61 |
| Year 5 | -8 | -65 |
CAGR 5Y:0.00%
EPS:-7.85
Fair Value:-33
Price:0
Margin of Safety:-
ROE Method
ROE:-24.89%
Book Value:32.01
Fair PBV:-2.49
Fair Value:-80
Margin of Safety:-