Q1 2026
BCIPPT Bumi Citra Permai Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:420
Margin of Safety:611.88%
ROE:3.30%
EPS Growth Method
Fair Value:8541
Margin of Safety:14376.73%
CAGR 5Y:194.12%
ROE Method
Fair Value:118
Margin of Safety:99.85%
Fair PBV:0.33
PB Band
Rata-rata:1.46x
Median:0.33x
PE Band
Rata-rata:27.57x
Median:7.03x
Harga Saat Ini:61
Rata-rata Fair Value:3026
Median Fair Value:420
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:323
EPS Growth Method:6570
ROE Method:91
PE Band:393
PB Band:415
Rata-rata:1559
PB Band
PB rata-rata0.2x
Fair Value:77
Margin of Safety:25.4%
PE Band
PE rata-rata-0.8x
Fair Value:-15
Margin of Safety:-124.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 357 |
| Year 1 | 369 |
| Year 2 | 381 |
| Year 3 | 394 |
| Year 4 | 407 |
| Year 5 | 420 |
Return on Equity (ROE):3.30%
Book Value:357.03
Fair Value:420
Price:61
Margin of Safety:611.88%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 18 | 5974 |
| Year 1 | 53 | 6362 |
| Year 2 | 155 | 6775 |
| Year 3 | 456 | 7216 |
| Year 4 | 1343 | 7685 |
| Year 5 | 3949 | 8184 |
CAGR 5Y:194.12%
EPS:17.94
Fair Value:8541
Price:61
Margin of Safety:14376.73%
ROE Method
ROE:3.30%
Book Value:357.03
Fair PBV:0.33
Fair Value:118
Margin of Safety:99.85%