Q4 2025
CASSPT Cardig Aero Services Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:694
Margin of Safety:-63.68%
ROE:0.00%
EPS Growth Method
Fair Value:2556
Margin of Safety:33.83%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.32x
Median:2.71x
PE Band
Rata-rata:13.84x
Median:12.04x
Harga Saat Ini:1930
Rata-rata Fair Value:1083
Median Fair Value:694
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:534
EPS Growth Method:1966
ROE Method:0
PE Band:2438
PB Band:1788
Rata-rata:1681
PB Band
PB rata-rata2.5x
Fair Value:1719
Margin of Safety:-11.0%
PE Band
PE rata-rata6.1x
Fair Value:1390
Margin of Safety:-28.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 694 |
| Year 1 | 694 |
| Year 2 | 694 |
| Year 3 | 694 |
| Year 4 | 694 |
| Year 5 | 694 |
Return on Equity (ROE):0.00%
Book Value:693.72
Fair Value:694
Price:1930
Margin of Safety:-63.68%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 227 | 1359 |
| Year 1 | 227 | 1448 |
| Year 2 | 227 | 1542 |
| Year 3 | 227 | 1642 |
| Year 4 | 227 | 1749 |
| Year 5 | 227 | 1863 |
CAGR 5Y:0.00%
EPS:226.57
Fair Value:2556
Price:1930
Margin of Safety:33.83%
ROE Method
ROE:0.00%
Book Value:693.72
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%