Q1 2026
TSPCPT Tempo Scan Pacific Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4457
Margin of Safety:71.42%
ROE:16.07%
EPS Growth Method
Fair Value:5252
Margin of Safety:102.01%
CAGR 5Y:9.67%
ROE Method
Fair Value:3400
Margin of Safety:30.75%
Fair PBV:1.61
PB Band
Rata-rata:1.93x
Median:1.36x
PE Band
Rata-rata:12.81x
Median:11.33x
Harga Saat Ini:2500
Rata-rata Fair Value:4370
Median Fair Value:4457
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3428
EPS Growth Method:4040
ROE Method:2615
PE Band:2835
PB Band:3015
Rata-rata:3187
PB Band
PB rata-rata1.1x
Fair Value:2232
Margin of Safety:-10.7%
PE Band
PE rata-rata7.5x
Fair Value:2166
Margin of Safety:-13.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2116 |
| Year 1 | 2456 |
| Year 2 | 2851 |
| Year 3 | 3309 |
| Year 4 | 3840 |
| Year 5 | 4457 |
Return on Equity (ROE):16.07%
Book Value:2116.06
Fair Value:4457
Price:2500
Margin of Safety:71.42%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 299 | 2289 |
| Year 1 | 328 | 2438 |
| Year 2 | 360 | 2596 |
| Year 3 | 395 | 2765 |
| Year 4 | 433 | 2945 |
| Year 5 | 475 | 3136 |
CAGR 5Y:9.67%
EPS:299.19
Fair Value:5252
Price:2500
Margin of Safety:102.01%
ROE Method
ROE:16.07%
Book Value:2116.06
Fair PBV:1.61
Fair Value:3400
Margin of Safety:30.75%