Q1 2026
ECIIPT Electronic City Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:285
Margin of Safety:110.93%
ROE:-17.44%
EPS Growth Method
Fair Value:-150
Margin of Safety:-210.99%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1294
Margin of Safety:-1058.72%
Fair PBV:-1.74
PB Band
Rata-rata:0.66x
Median:0.61x
PE Band
Rata-rata:5.16x
Median:16.50x
Harga Saat Ini:125
Rata-rata Fair Value:-386
Median Fair Value:-150
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:219
EPS Growth Method:-115
ROE Method:-996
PB Band:347
Rata-rata:283
PB Band
PB rata-rata0.4x
Fair Value:289
Margin of Safety:131.5%
PE Band
PE rata-rata38.1x
Fair Value:-3831
Margin of Safety:-3165.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 742 |
| Year 1 | 613 |
| Year 2 | 506 |
| Year 3 | 418 |
| Year 4 | 345 |
| Year 5 | 285 |
Return on Equity (ROE):-17.44%
Book Value:742.25
Fair Value:285
Price:125
Margin of Safety:110.93%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -109 | -651 |
| Year 1 | -109 | -693 |
| Year 2 | -109 | -739 |
| Year 3 | -109 | -787 |
| Year 4 | -109 | -838 |
| Year 5 | -109 | -892 |
CAGR 5Y:0.00%
EPS:-108.52
Fair Value:-150
Price:125
Margin of Safety:-210.99%
ROE Method
ROE:-17.44%
Book Value:742.25
Fair PBV:-1.74
Fair Value:-1294
Margin of Safety:-1058.72%