Q1 2026
CGASCitra Nusantara Gemilang Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:245
Margin of Safety:-
ROE:9.98%
EPS Growth Method
Fair Value:234
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:152
Margin of Safety:-
Fair PBV:1.00
PB Band
Rata-rata:0.42x
Median:0.00x
PE Band
Rata-rata:10.16x
Median:0.00x
Harga Saat Ini:151
Rata-rata Fair Value:210
Median Fair Value:234
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:188
EPS Growth Method:180
ROE Method:117
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 152 |
| Year 1 | 167 |
| Year 2 | 184 |
| Year 3 | 202 |
| Year 4 | 223 |
| Year 5 | 245 |
Return on Equity (ROE):9.98%
Book Value:152.09
Fair Value:245
Price:151
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 10 | 60 |
| Year 1 | 10 | 64 |
| Year 2 | 10 | 68 |
| Year 3 | 10 | 73 |
| Year 4 | 10 | 77 |
| Year 5 | 10 | 82 |
CAGR 5Y:0.00%
EPS:10.02
Fair Value:234
Price:151
Margin of Safety:-
ROE Method
ROE:9.98%
Book Value:152.09
Fair PBV:1.00
Fair Value:152
Margin of Safety:-