Q1 2026
CSRAPT Cisadane Sawit Raya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2420
Margin of Safety:216.40%
ROE:26.19%
EPS Growth Method
Fair Value:1882
Margin of Safety:146.02%
CAGR 5Y:1.04%
ROE Method
Fair Value:1981
Margin of Safety:158.97%
Fair PBV:2.62
PB Band
Rata-rata:0.98x
Median:1.02x
PE Band
Rata-rata:5.74x
Median:5.81x
Harga Saat Ini:775
Rata-rata Fair Value:2095
Median Fair Value:1981
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1862
EPS Growth Method:1448
ROE Method:1524
PE Band:597
PB Band:576
Rata-rata:1201
PB Band
PB rata-rata1.1x
Fair Value:865
Margin of Safety:11.6%
PE Band
PE rata-rata5.9x
Fair Value:801
Margin of Safety:3.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 756 |
| Year 1 | 954 |
| Year 2 | 1204 |
| Year 3 | 1520 |
| Year 4 | 1918 |
| Year 5 | 2420 |
Return on Equity (ROE):26.19%
Book Value:756.34
Fair Value:2420
Price:775
Margin of Safety:216.40%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 133 | 822 |
| Year 1 | 135 | 875 |
| Year 2 | 136 | 932 |
| Year 3 | 138 | 993 |
| Year 4 | 139 | 1057 |
| Year 5 | 141 | 1126 |
CAGR 5Y:1.04%
EPS:133.41
Fair Value:1882
Price:775
Margin of Safety:146.02%
ROE Method
ROE:26.19%
Book Value:756.34
Fair PBV:2.62
Fair Value:1981
Margin of Safety:158.97%