Q1 2026
BRAMPT Indo Kordsa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8894
Margin of Safety:-
ROE:1.67%
EPS Growth Method
Fair Value:8294
Margin of Safety:-
CAGR 5Y:-38.05%
ROE Method
Fair Value:1370
Margin of Safety:-
Fair PBV:0.17
PB Band
Rata-rata:0.68x
Median:0.76x
PE Band
Rata-rata:12.55x
Median:7.39x
Harga Saat Ini:4500
Rata-rata Fair Value:6186
Median Fair Value:8294
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6841
EPS Growth Method:6380
ROE Method:1054
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 8186 |
| Year 1 | 8323 |
| Year 2 | 8462 |
| Year 3 | 8603 |
| Year 4 | 8747 |
| Year 5 | 8894 |
Return on Equity (ROE):1.67%
Book Value:8185.52
Fair Value:8894
Price:4500
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 32 | 79 |
| Year 1 | 20 | 84 |
| Year 2 | 12 | 90 |
| Year 3 | 8 | 96 |
| Year 4 | 5 | 102 |
| Year 5 | 3 | 109 |
CAGR 5Y:-38.05%
EPS:31.97
Fair Value:8294
Price:4500
Margin of Safety:-
ROE Method
ROE:1.67%
Book Value:8185.52
Fair PBV:0.17
Fair Value:1370
Margin of Safety:-