Q4 2025
ECIIPT Electronic City Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:839
Margin of Safety:379.35%
ROE:0.00%
EPS Growth Method
Fair Value:686
Margin of Safety:291.79%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.67x
Median:0.65x
PE Band
Rata-rata:5.10x
Median:17.89x
Harga Saat Ini:184
Rata-rata Fair Value:508
Median Fair Value:686
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:645
EPS Growth Method:527
ROE Method:0
PB Band:456
Rata-rata:543
PB Band
PB rata-rata0.5x
Fair Value:445
Margin of Safety:142.0%
PE Band
PE rata-rata33.4x
Fair Value:-654
Margin of Safety:-455.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 839 |
| Year 1 | 839 |
| Year 2 | 839 |
| Year 3 | 839 |
| Year 4 | 839 |
| Year 5 | 839 |
Return on Equity (ROE):0.00%
Book Value:838.86
Fair Value:839
Price:184
Margin of Safety:379.35%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -19 | -112 |
| Year 1 | -19 | -119 |
| Year 2 | -19 | -127 |
| Year 3 | -19 | -135 |
| Year 4 | -19 | -144 |
| Year 5 | -19 | -153 |
CAGR 5Y:0.00%
EPS:-18.64
Fair Value:686
Price:184
Margin of Safety:291.79%
ROE Method
ROE:0.00%
Book Value:838.86
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%