Q1 2026
CSMIPT Cipta Selera Murni Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:0
Margin of Safety:-99.49%
ROE:-38.78%
EPS Growth Method
Fair Value:-5
Margin of Safety:-106.49%
CAGR 5Y:0.00%
ROE Method
Fair Value:-18
Margin of Safety:-122.87%
Fair PBV:-3.88
PB Band
Rata-rata:151.93x
Median:134.19x
PE Band
Rata-rata:-286.22x
Median:-107.67x
Harga Saat Ini:71
Rata-rata Fair Value:-7
Median Fair Value:-5
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:0
EPS Growth Method:-4
ROE Method:-14
PE Band:235
PB Band:489
Rata-rata:242
PB Band
PB rata-rata232.1x
Fair Value:972
Margin of Safety:1268.4%
PE Band
PE rata-rata-447.3x
Fair Value:478
Margin of Safety:573.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5 |
| Year 1 | 3 |
| Year 2 | 2 |
| Year 3 | 1 |
| Year 4 | 1 |
| Year 5 | 0 |
Return on Equity (ROE):-38.78%
Book Value:4.54
Fair Value:0
Price:71
Margin of Safety:-99.49%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -7 |
| Year 1 | -1 | -7 |
| Year 2 | -1 | -8 |
| Year 3 | -1 | -8 |
| Year 4 | -1 | -9 |
| Year 5 | -1 | -10 |
CAGR 5Y:0.00%
EPS:-1.16
Fair Value:-5
Price:71
Margin of Safety:-106.49%
ROE Method
ROE:-38.78%
Book Value:4.54
Fair PBV:-3.88
Fair Value:-18
Margin of Safety:-122.87%