Q3 2022
CPRIPT Capri Nusa Satu Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:69
Margin of Safety:-
ROE:-1.82%
EPS Growth Method
Fair Value:63
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-14
Margin of Safety:-
Fair PBV:-0.18
PB Band
Rata-rata:0.42x
Median:0.64x
PE Band
Rata-rata:-21.81x
Median:-26.71x
Harga Saat Ini:50
Rata-rata Fair Value:39
Median Fair Value:63
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:53
EPS Growth Method:48
ROE Method:-11
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-21.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 75 |
| Year 1 | 74 |
| Year 2 | 73 |
| Year 3 | 71 |
| Year 4 | 70 |
| Year 5 | 69 |
Return on Equity (ROE):-1.82%
Book Value:75.33
Fair Value:69
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -9 |
| Year 1 | -2 | -10 |
| Year 2 | -2 | -10 |
| Year 3 | -2 | -11 |
| Year 4 | -2 | -12 |
| Year 5 | -2 | -12 |
CAGR 5Y:0.00%
EPS:-1.51
Fair Value:63
Price:50
Margin of Safety:-
ROE Method
ROE:-1.82%
Book Value:75.33
Fair PBV:-0.18
Fair Value:-14
Margin of Safety:-