Q1 2026
BISIPT BISI International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1669
Margin of Safety:-
ROE:7.18%
EPS Growth Method
Fair Value:1609
Margin of Safety:-
CAGR 5Y:-11.47%
ROE Method
Fair Value:848
Margin of Safety:-
Fair PBV:0.72
PB Band
Rata-rata:2.69x
Median:1.81x
PE Band
Rata-rata:17.73x
Median:14.19x
Harga Saat Ini:670
Rata-rata Fair Value:1375
Median Fair Value:1609
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1284
EPS Growth Method:1237
ROE Method:652
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1180 |
| Year 1 | 1265 |
| Year 2 | 1356 |
| Year 3 | 1453 |
| Year 4 | 1557 |
| Year 5 | 1669 |
Return on Equity (ROE):7.18%
Book Value:1179.99
Fair Value:1669
Price:670
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 69 | 313 |
| Year 1 | 61 | 333 |
| Year 2 | 54 | 355 |
| Year 3 | 48 | 378 |
| Year 4 | 43 | 403 |
| Year 5 | 38 | 429 |
CAGR 5Y:-11.47%
EPS:69.21
Fair Value:1609
Price:670
Margin of Safety:-
ROE Method
ROE:7.18%
Book Value:1179.99
Fair PBV:0.72
Fair Value:848
Margin of Safety:-