Q4 2022
TURI
Ringkasan Valuasi
Equity Growth Method
Fair Value:1427
Margin of Safety:-
ROE:13.06%
EPS Growth Method
Fair Value:2637
Margin of Safety:-
CAGR 5Y:13.60%
ROE Method
Fair Value:1009
Margin of Safety:-
Fair PBV:1.31
PB Band
Rata-rata:1.98x
Median:1.88x
PE Band
Rata-rata:22.11x
Median:12.01x
Harga Saat Ini:0
Rata-rata Fair Value:1691
Median Fair Value:1427
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1098
EPS Growth Method:2028
ROE Method:776
Rata-rata:1301
PB Band
PB rata-rata1.7x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata45.7x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 772 |
| Year 1 | 873 |
| Year 2 | 987 |
| Year 3 | 1116 |
| Year 4 | 1262 |
| Year 5 | 1427 |
Return on Equity (ROE):13.06%
Book Value:772.48
Fair Value:1427
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 161 | 1361 |
| Year 1 | 183 | 1449 |
| Year 2 | 208 | 1543 |
| Year 3 | 236 | 1643 |
| Year 4 | 268 | 1750 |
| Year 5 | 305 | 1864 |
CAGR 5Y:13.60%
EPS:161
Fair Value:2637
Price:0
Margin of Safety:-
ROE Method
ROE:13.06%
Book Value:772.48
Fair PBV:1.31
Fair Value:1009
Margin of Safety:-