Q1 2026
CYBRPT ITSEC Asia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:72
Margin of Safety:-
ROE:13.62%
EPS Growth Method
Fair Value:55
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:52
Margin of Safety:-
Fair PBV:1.36
PB Band
Rata-rata:17.41x
Median:16.51x
PE Band
Rata-rata:224.98x
Median:0.00x
Harga Saat Ini:655
Rata-rata Fair Value:59
Median Fair Value:55
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:55
EPS Growth Method:42
ROE Method:40
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata17.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata225.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 38 |
| Year 1 | 43 |
| Year 2 | 49 |
| Year 3 | 56 |
| Year 4 | 63 |
| Year 5 | 72 |
Return on Equity (ROE):13.62%
Book Value:37.86
Fair Value:72
Price:655
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 12 |
| Year 1 | 2 | 13 |
| Year 2 | 2 | 14 |
| Year 3 | 2 | 15 |
| Year 4 | 2 | 16 |
| Year 5 | 2 | 17 |
CAGR 5Y:0.00%
EPS:2.04
Fair Value:55
Price:655
Margin of Safety:-
ROE Method
ROE:13.62%
Book Value:37.86
Fair PBV:1.36
Fair Value:52
Margin of Safety:-