Q4 2025
BISIPT BISI International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1132
Margin of Safety:35.59%
ROE:0.00%
EPS Growth Method
Fair Value:1528
Margin of Safety:83.02%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.76x
Median:1.82x
PE Band
Rata-rata:18.20x
Median:14.67x
Harga Saat Ini:835
Rata-rata Fair Value:887
Median Fair Value:1132
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:871
EPS Growth Method:1176
ROE Method:0
PE Band:675
PB Band:2403
Rata-rata:1281
PB Band
PB rata-rata1.3x
Fair Value:1495
Margin of Safety:79.0%
PE Band
PE rata-rata12.6x
Fair Value:605
Margin of Safety:-27.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1132 |
| Year 1 | 1132 |
| Year 2 | 1132 |
| Year 3 | 1132 |
| Year 4 | 1132 |
| Year 5 | 1132 |
Return on Equity (ROE):0.00%
Book Value:1132.16
Fair Value:1132
Price:835
Margin of Safety:35.59%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 48 | 289 |
| Year 1 | 48 | 308 |
| Year 2 | 48 | 328 |
| Year 3 | 48 | 349 |
| Year 4 | 48 | 372 |
| Year 5 | 48 | 396 |
CAGR 5Y:0.00%
EPS:48.18
Fair Value:1528
Price:835
Margin of Safety:83.02%
ROE Method
ROE:0.00%
Book Value:1132.16
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%