Q1 2026
BBSIPT Krom Bank Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1319
Margin of Safety:-72.05%
ROE:6.56%
EPS Growth Method
Fair Value:1655
Margin of Safety:-64.93%
CAGR 5Y:22.09%
ROE Method
Fair Value:630
Margin of Safety:-86.65%
Fair PBV:0.66
PB Band
Rata-rata:4.65x
Median:4.65x
PE Band
Rata-rata:116.55x
Median:112.32x
Harga Saat Ini:4770
Rata-rata Fair Value:1202
Median Fair Value:1319
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1015
EPS Growth Method:1273
ROE Method:485
PE Band:4392
PB Band:3467
Rata-rata:2126
PB Band
PB rata-rata5.6x
Fair Value:5411
Margin of Safety:13.4%
PE Band
PE rata-rata142.6x
Fair Value:6987
Margin of Safety:46.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 960 |
| Year 1 | 1023 |
| Year 2 | 1090 |
| Year 3 | 1162 |
| Year 4 | 1238 |
| Year 5 | 1319 |
Return on Equity (ROE):6.56%
Book Value:960.18
Fair Value:1319
Price:4770
Margin of Safety:-72.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 48 | 507 |
| Year 1 | 59 | 540 |
| Year 2 | 72 | 575 |
| Year 3 | 88 | 613 |
| Year 4 | 108 | 653 |
| Year 5 | 131 | 695 |
CAGR 5Y:22.09%
EPS:48.47
Fair Value:1655
Price:4770
Margin of Safety:-64.93%
ROE Method
ROE:6.56%
Book Value:960.18
Fair PBV:0.66
Fair Value:630
Margin of Safety:-86.65%