Q4 2025
CINTPT Chitose Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:288
Margin of Safety:73.69%
ROE:0.00%
EPS Growth Method
Fair Value:446
Margin of Safety:168.42%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.73x
Median:0.70x
PE Band
Rata-rata:67.47x
Median:12.07x
Harga Saat Ini:204
Rata-rata Fair Value:245
Median Fair Value:288
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:222
EPS Growth Method:343
ROE Method:0
PE Band:1220
PB Band:200
Rata-rata:496
PB Band
PB rata-rata0.6x
Fair Value:215
Margin of Safety:5.6%
PE Band
PE rata-rata135.9x
Fair Value:3194
Margin of Safety:1465.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 288 |
| Year 1 | 288 |
| Year 2 | 288 |
| Year 3 | 288 |
| Year 4 | 288 |
| Year 5 | 288 |
Return on Equity (ROE):0.00%
Book Value:288.32
Fair Value:288
Price:204
Margin of Safety:73.69%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 19 | 115 |
| Year 1 | 19 | 122 |
| Year 2 | 19 | 130 |
| Year 3 | 19 | 139 |
| Year 4 | 19 | 148 |
| Year 5 | 19 | 157 |
CAGR 5Y:0.00%
EPS:19.13
Fair Value:446
Price:204
Margin of Safety:168.42%
ROE Method
ROE:0.00%
Book Value:288.32
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%