Q4 2025
BCIPPT Bumi Citra Permai Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:349
Margin of Safety:512.33%
ROE:0.00%
EPS Growth Method
Fair Value:447
Margin of Safety:683.67%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.50x
Median:0.34x
PE Band
Rata-rata:28.25x
Median:7.03x
Harga Saat Ini:68
Rata-rata Fair Value:265
Median Fair Value:349
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:268
EPS Growth Method:344
ROE Method:0
PE Band:308
PB Band:480
Rata-rata:350
PB Band
PB rata-rata0.2x
Fair Value:86
Margin of Safety:25.9%
PE Band
PE rata-rata-1.6x
Fair Value:-23
Margin of Safety:-133.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 349 |
| Year 1 | 349 |
| Year 2 | 349 |
| Year 3 | 349 |
| Year 4 | 349 |
| Year 5 | 349 |
Return on Equity (ROE):0.00%
Book Value:349.03
Fair Value:349
Price:68
Margin of Safety:512.33%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 71 |
| Year 1 | 12 | 76 |
| Year 2 | 12 | 81 |
| Year 3 | 12 | 86 |
| Year 4 | 12 | 92 |
| Year 5 | 12 | 98 |
CAGR 5Y:0.00%
EPS:11.88
Fair Value:447
Price:68
Margin of Safety:683.67%
ROE Method
ROE:0.00%
Book Value:349.03
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%