Q4 2025
CCSIPT Communication Cable Systems Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:356
Margin of Safety:45.87%
ROE:0.00%
EPS Growth Method
Fair Value:379
Margin of Safety:55.13%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.10x
Median:0.99x
PE Band
Rata-rata:-32.73x
Median:9.79x
Harga Saat Ini:238
Rata-rata Fair Value:245
Median Fair Value:356
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:274
EPS Growth Method:291
ROE Method:0
PB Band:293
Rata-rata:286
PB Band
PB rata-rata1.5x
Fair Value:506
Margin of Safety:112.8%
PE Band
PE rata-rata-59.5x
Fair Value:-160
Margin of Safety:-167.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 356 |
| Year 1 | 356 |
| Year 2 | 356 |
| Year 3 | 356 |
| Year 4 | 356 |
| Year 5 | 356 |
Return on Equity (ROE):0.00%
Book Value:355.92
Fair Value:356
Price:238
Margin of Safety:45.87%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 17 |
| Year 1 | 3 | 18 |
| Year 2 | 3 | 19 |
| Year 3 | 3 | 20 |
| Year 4 | 3 | 21 |
| Year 5 | 3 | 23 |
CAGR 5Y:0.00%
EPS:2.75
Fair Value:379
Price:238
Margin of Safety:55.13%
ROE Method
ROE:0.00%
Book Value:355.92
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%