Q1 2026
CINTPT Chitose Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:579
Margin of Safety:253.12%
ROE:13.39%
EPS Growth Method
Fair Value:558
Margin of Safety:239.96%
CAGR 5Y:0.00%
ROE Method
Fair Value:414
Margin of Safety:152.22%
Fair PBV:1.34
PB Band
Rata-rata:0.73x
Median:0.69x
PE Band
Rata-rata:65.08x
Median:11.99x
Harga Saat Ini:169
Rata-rata Fair Value:517
Median Fair Value:558
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:445
EPS Growth Method:429
ROE Method:318
PE Band:1560
PB Band:179
Rata-rata:586
PB Band
PB rata-rata0.6x
Fair Value:197
Margin of Safety:16.5%
PE Band
PE rata-rata1.7x
Fair Value:53
Margin of Safety:-68.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 309 |
| Year 1 | 350 |
| Year 2 | 397 |
| Year 3 | 450 |
| Year 4 | 511 |
| Year 5 | 579 |
Return on Equity (ROE):13.39%
Book Value:309.02
Fair Value:579
Price:169
Margin of Safety:253.12%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 30 | 181 |
| Year 1 | 30 | 193 |
| Year 2 | 30 | 206 |
| Year 3 | 30 | 219 |
| Year 4 | 30 | 233 |
| Year 5 | 30 | 249 |
CAGR 5Y:0.00%
EPS:30.23
Fair Value:558
Price:169
Margin of Safety:239.96%
ROE Method
ROE:13.39%
Book Value:309.02
Fair PBV:1.34
Fair Value:414
Margin of Safety:152.22%