Q1 2026
CBREPT Cakra Buana Resources Energi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:0
Margin of Safety:-
ROE:-83.65%
EPS Growth Method
Fair Value:-106
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-99
Margin of Safety:-
Fair PBV:-8.37
PB Band
Rata-rata:11.52x
Median:0.74x
PE Band
Rata-rata:-0.85x
Median:0.00x
Harga Saat Ini:670
Rata-rata Fair Value:-68
Median Fair Value:-99
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:0
EPS Growth Method:-82
ROE Method:-76
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata10.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 12 |
| Year 1 | 2 |
| Year 2 | 0 |
| Year 3 | 0 |
| Year 4 | 0 |
| Year 5 | 0 |
Return on Equity (ROE):-83.65%
Book Value:11.79
Fair Value:0
Price:670
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -14 | -86 |
| Year 1 | -14 | -92 |
| Year 2 | -14 | -98 |
| Year 3 | -14 | -104 |
| Year 4 | -14 | -111 |
| Year 5 | -14 | -118 |
CAGR 5Y:0.00%
EPS:-14.34
Fair Value:-106
Price:670
Margin of Safety:-
ROE Method
ROE:-83.65%
Book Value:11.79
Fair PBV:-8.37
Fair Value:-99
Margin of Safety:-