Q4 2025
CSMIPT Cipta Selera Murni Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5
Margin of Safety:-94.30%
ROE:0.00%
EPS Growth Method
Fair Value:-29
Margin of Safety:-134.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:160.16x
Median:150.30x
PE Band
Rata-rata:-294.06x
Median:-107.67x
Harga Saat Ini:83
Rata-rata Fair Value:-8
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4
EPS Growth Method:-22
ROE Method:0
PE Band:921
PB Band:583
Rata-rata:503
PB Band
PB rata-rata238.2x
Fair Value:1127
Margin of Safety:1258.2%
PE Band
PE rata-rata-438.8x
Fair Value:1786
Margin of Safety:2052.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5 |
| Year 1 | 5 |
| Year 2 | 5 |
| Year 3 | 5 |
| Year 4 | 5 |
| Year 5 | 5 |
Return on Equity (ROE):0.00%
Book Value:4.79
Fair Value:5
Price:83
Margin of Safety:-94.30%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -25 |
| Year 1 | -4 | -26 |
| Year 2 | -4 | -28 |
| Year 3 | -4 | -30 |
| Year 4 | -4 | -32 |
| Year 5 | -4 | -34 |
CAGR 5Y:0.00%
EPS:-4.12
Fair Value:-29
Price:83
Margin of Safety:-134.62%
ROE Method
ROE:0.00%
Book Value:4.79
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%