Q3 2025
CANIPT Capitol Nusantara Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-1327
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:-1591
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:-0.60x
Median:-0.09x
PE Band
Rata-rata:-3.06x
Median:-2.48x
Harga Saat Ini:130
Rata-rata Fair Value:-973
Median Fair Value:-1327
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-1021
EPS Growth Method:-1224
ROE Method:0
Rata-rata:0
PB Band
PB rata-rata-0.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-2.6x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -1327 |
| Year 1 | -1327 |
| Year 2 | -1327 |
| Year 3 | -1327 |
| Year 4 | -1327 |
| Year 5 | -1327 |
Return on Equity (ROE):0.00%
Book Value:-1326.96
Fair Value:-1327
Price:130
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -32 | -193 |
| Year 1 | -32 | -206 |
| Year 2 | -32 | -219 |
| Year 3 | -32 | -233 |
| Year 4 | -32 | -248 |
| Year 5 | -32 | -265 |
CAGR 5Y:0.00%
EPS:-32.18
Fair Value:-1591
Price:130
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:-1326.96
Fair PBV:0.00
Fair Value:0
Margin of Safety:-