Q3 2025
CNTXPT Century Textile Industry Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-7538
Margin of Safety:-5408.40%
ROE:0.00%
EPS Growth Method
Fair Value:-22732
Margin of Safety:-16108.51%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:-0.78x
Median:-0.02x
PE Band
Rata-rata:-0.69x
Median:-0.08x
Harga Saat Ini:142
Rata-rata Fair Value:-10090
Median Fair Value:-7538
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-5798
EPS Growth Method:-17486
ROE Method:0
PE Band:976
PB Band:4519
Rata-rata:2747
PB Band
PB rata-rata-0.0x
Fair Value:343
Margin of Safety:141.2%
PE Band
PE rata-rata-0.2x
Fair Value:318
Margin of Safety:123.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -7538 |
| Year 1 | -7538 |
| Year 2 | -7538 |
| Year 3 | -7538 |
| Year 4 | -7538 |
| Year 5 | -7538 |
Return on Equity (ROE):0.00%
Book Value:-7537.93
Fair Value:-7538
Price:142
Margin of Safety:-5408.40%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1848 | -11090 |
| Year 1 | -1848 | -11811 |
| Year 2 | -1848 | -12578 |
| Year 3 | -1848 | -13396 |
| Year 4 | -1848 | -14267 |
| Year 5 | -1848 | -15194 |
CAGR 5Y:0.00%
EPS:-1848.32
Fair Value:-22732
Price:142
Margin of Safety:-16108.51%
ROE Method
ROE:0.00%
Book Value:-7537.93
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%