Q3 2023
CBMFPT Cahaya Bintang Medan Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:106
Margin of Safety:-
ROE:-3.54%
EPS Growth Method
Fair Value:66
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-45
Margin of Safety:-
Fair PBV:-0.35
PB Band
Rata-rata:0.78x
Median:0.39x
PE Band
Rata-rata:86.80x
Median:10.32x
Harga Saat Ini:50
Rata-rata Fair Value:42
Median Fair Value:66
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:82
EPS Growth Method:51
ROE Method:-35
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata86.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 127 |
| Year 1 | 122 |
| Year 2 | 118 |
| Year 3 | 114 |
| Year 4 | 110 |
| Year 5 | 106 |
Return on Equity (ROE):-3.54%
Book Value:126.91
Fair Value:106
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -44 |
| Year 1 | -7 | -47 |
| Year 2 | -7 | -50 |
| Year 3 | -7 | -53 |
| Year 4 | -7 | -57 |
| Year 5 | -7 | -61 |
CAGR 5Y:0.00%
EPS:-7.37
Fair Value:66
Price:50
Margin of Safety:-
ROE Method
ROE:-3.54%
Book Value:126.91
Fair PBV:-0.35
Fair Value:-45
Margin of Safety:-