Q4 2025
BIPPPT Bhuwanatala Indah Permai Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:163
Margin of Safety:181.62%
ROE:0.00%
EPS Growth Method
Fair Value:214
Margin of Safety:269.07%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.59x
Median:0.50x
PE Band
Rata-rata:-2.70x
Median:-1.78x
Harga Saat Ini:58
Rata-rata Fair Value:126
Median Fair Value:163
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:126
EPS Growth Method:165
ROE Method:0
PB Band:74
Rata-rata:121
PB Band
PB rata-rata0.3x
Fair Value:46
Margin of Safety:-19.9%
PE Band
PE rata-rata-6.3x
Fair Value:-39
Margin of Safety:-167.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 163 |
| Year 1 | 163 |
| Year 2 | 163 |
| Year 3 | 163 |
| Year 4 | 163 |
| Year 5 | 163 |
Return on Equity (ROE):0.00%
Book Value:163.34
Fair Value:163
Price:58
Margin of Safety:181.62%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 37 |
| Year 1 | 6 | 39 |
| Year 2 | 6 | 42 |
| Year 3 | 6 | 45 |
| Year 4 | 6 | 48 |
| Year 5 | 6 | 51 |
CAGR 5Y:0.00%
EPS:6.17
Fair Value:214
Price:58
Margin of Safety:269.07%
ROE Method
ROE:0.00%
Book Value:163.34
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%