Q4 2025
CSISPT Cahayasakti Investindo Sukses Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:137
Margin of Safety:-5.21%
ROE:0.00%
EPS Growth Method
Fair Value:190
Margin of Safety:30.96%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.37x
Median:0.64x
PE Band
Rata-rata:200.88x
Median:7.87x
Harga Saat Ini:153
Rata-rata Fair Value:109
Median Fair Value:137
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:106
EPS Growth Method:146
ROE Method:0
PE Band:1040
PB Band:153
Rata-rata:361
PB Band
PB rata-rata0.7x
Fair Value:99
Margin of Safety:-35.4%
PE Band
PE rata-rata245.2x
Fair Value:1651
Margin of Safety:979.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 137 |
| Year 1 | 137 |
| Year 2 | 137 |
| Year 3 | 137 |
| Year 4 | 137 |
| Year 5 | 137 |
Return on Equity (ROE):0.00%
Book Value:137.44
Fair Value:137
Price:153
Margin of Safety:-5.21%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 38 |
| Year 1 | 6 | 41 |
| Year 2 | 6 | 43 |
| Year 3 | 6 | 46 |
| Year 4 | 6 | 49 |
| Year 5 | 6 | 52 |
CAGR 5Y:0.00%
EPS:6.38
Fair Value:190
Price:153
Margin of Safety:30.96%
ROE Method
ROE:0.00%
Book Value:137.44
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%