Q1 2026
CBPEPT Citra Buana Prasida Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:575
Margin of Safety:-
ROE:17.57%
EPS Growth Method
Fair Value:625
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:450
Margin of Safety:-
Fair PBV:1.76
PB Band
Rata-rata:0.59x
Median:0.81x
PE Band
Rata-rata:3.69x
Median:3.95x
Harga Saat Ini:280
Rata-rata Fair Value:550
Median Fair Value:575
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:442
EPS Growth Method:481
ROE Method:346
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata3.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 256 |
| Year 1 | 301 |
| Year 2 | 354 |
| Year 3 | 416 |
| Year 4 | 489 |
| Year 5 | 575 |
Return on Equity (ROE):17.57%
Book Value:255.91
Fair Value:575
Price:280
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 45 | 269 |
| Year 1 | 45 | 287 |
| Year 2 | 45 | 305 |
| Year 3 | 45 | 325 |
| Year 4 | 45 | 346 |
| Year 5 | 45 | 369 |
CAGR 5Y:0.00%
EPS:44.86
Fair Value:625
Price:280
Margin of Safety:-
ROE Method
ROE:17.57%
Book Value:255.91
Fair PBV:1.76
Fair Value:450
Margin of Safety:-