Q4 2025
CPROPT Central Proteina Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:67
Margin of Safety:21.85%
ROE:0.00%
EPS Growth Method
Fair Value:123
Margin of Safety:123.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.20x
Median:1.17x
PE Band
Rata-rata:16.81x
Median:-0.77x
Harga Saat Ini:54
Rata-rata Fair Value:63
Median Fair Value:67
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:52
EPS Growth Method:94
ROE Method:0
PE Band:86
PB Band:212
Rata-rata:111
PB Band
PB rata-rata1.3x
Fair Value:89
Margin of Safety:64.4%
PE Band
PE rata-rata6.7x
Fair Value:45
Margin of Safety:-17.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 67 |
| Year 1 | 67 |
| Year 2 | 67 |
| Year 3 | 67 |
| Year 4 | 67 |
| Year 5 | 67 |
Return on Equity (ROE):0.00%
Book Value:67.02
Fair Value:67
Price:54
Margin of Safety:21.85%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 41 |
| Year 1 | 7 | 43 |
| Year 2 | 7 | 46 |
| Year 3 | 7 | 49 |
| Year 4 | 7 | 52 |
| Year 5 | 7 | 56 |
CAGR 5Y:0.00%
EPS:6.79
Fair Value:123
Price:54
Margin of Safety:123.34%
ROE Method
ROE:0.00%
Book Value:67.02
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%