Q1 2026
CCSIPT Communication Cable Systems Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:465
Margin of Safety:-
ROE:2.41%
EPS Growth Method
Fair Value:439
Margin of Safety:-
CAGR 5Y:-28.83%
ROE Method
Fair Value:100
Margin of Safety:-
Fair PBV:0.24
PB Band
Rata-rata:1.05x
Median:0.92x
PE Band
Rata-rata:-24.42x
Median:9.79x
Harga Saat Ini:256
Rata-rata Fair Value:335
Median Fair Value:439
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:358
EPS Growth Method:338
ROE Method:77
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-47.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 413 |
| Year 1 | 423 |
| Year 2 | 433 |
| Year 3 | 444 |
| Year 4 | 454 |
| Year 5 | 465 |
Return on Equity (ROE):2.41%
Book Value:413.17
Fair Value:465
Price:256
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 19 |
| Year 1 | 4 | 20 |
| Year 2 | 3 | 21 |
| Year 3 | 2 | 23 |
| Year 4 | 2 | 24 |
| Year 5 | 1 | 26 |
CAGR 5Y:-28.83%
EPS:6.24
Fair Value:439
Price:256
Margin of Safety:-
ROE Method
ROE:2.41%
Book Value:413.17
Fair PBV:0.24
Fair Value:100
Margin of Safety:-