Q4 2025
DCIIPT DCI Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1606
Margin of Safety:-99.20%
ROE:0.00%
EPS Growth Method
Fair Value:5648
Margin of Safety:-97.20%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:57.36x
Median:47.64x
PE Band
Rata-rata:227.58x
Median:204.13x
Harga Saat Ini:213875
Rata-rata Fair Value:2418
Median Fair Value:1606
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1236
EPS Growth Method:4344
ROE Method:0
PE Band:91207
PB Band:75106
Rata-rata:42973
PB Band
PB rata-rata73.7x
Fair Value:125361
Margin of Safety:-41.4%
PE Band
PE rata-rata296.9x
Fair Value:154664
Margin of Safety:-27.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1606 |
| Year 1 | 1606 |
| Year 2 | 1606 |
| Year 3 | 1606 |
| Year 4 | 1606 |
| Year 5 | 1606 |
Return on Equity (ROE):0.00%
Book Value:1606.19
Fair Value:1606
Price:213875
Margin of Safety:-99.20%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 492 | 2950 |
| Year 1 | 492 | 3142 |
| Year 2 | 492 | 3346 |
| Year 3 | 492 | 3563 |
| Year 4 | 492 | 3795 |
| Year 5 | 492 | 4042 |
CAGR 5Y:0.00%
EPS:491.65
Fair Value:5648
Price:213875
Margin of Safety:-97.20%
ROE Method
ROE:0.00%
Book Value:1606.19
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%