Q4 2025
CSAPPT Catur Sentosa Adiprana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:614
Margin of Safety:107.50%
ROE:0.00%
EPS Growth Method
Fair Value:789
Margin of Safety:166.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.14x
Median:1.12x
PE Band
Rata-rata:17.22x
Median:15.40x
Harga Saat Ini:284
Rata-rata Fair Value:468
Median Fair Value:614
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:472
EPS Growth Method:607
ROE Method:0
PE Band:271
PB Band:515
Rata-rata:466
PB Band
PB rata-rata1.0x
Fair Value:582
Margin of Safety:104.9%
PE Band
PE rata-rata15.0x
Fair Value:307
Margin of Safety:8.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 614 |
| Year 1 | 614 |
| Year 2 | 614 |
| Year 3 | 614 |
| Year 4 | 614 |
| Year 5 | 614 |
Return on Equity (ROE):0.00%
Book Value:614.19
Fair Value:614
Price:284
Margin of Safety:107.50%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 21 | 128 |
| Year 1 | 21 | 136 |
| Year 2 | 21 | 145 |
| Year 3 | 21 | 154 |
| Year 4 | 21 | 164 |
| Year 5 | 21 | 175 |
CAGR 5Y:0.00%
EPS:21.29
Fair Value:789
Price:284
Margin of Safety:166.62%
ROE Method
ROE:0.00%
Book Value:614.19
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%