Q4 2025
IBFNPT Intan Baru Prana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-503
Margin of Safety:-861.97%
ROE:0.00%
EPS Growth Method
Fair Value:-796
Margin of Safety:-1305.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.26x
Median:-0.02x
PE Band
Rata-rata:-1.33x
Median:-0.63x
Harga Saat Ini:85
Rata-rata Fair Value:-433
Median Fair Value:-503
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-387
EPS Growth Method:-612
ROE Method:0
PE Band:47
Rata-rata:47
PB Band
PB rata-rata-0.2x
Fair Value:129
Margin of Safety:51.3%
PE Band
PE rata-rata-0.9x
Fair Value:42
Margin of Safety:-50.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -503 |
| Year 1 | -503 |
| Year 2 | -503 |
| Year 3 | -503 |
| Year 4 | -503 |
| Year 5 | -503 |
Return on Equity (ROE):0.00%
Book Value:-502.9
Fair Value:-503
Price:85
Margin of Safety:-861.97%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -36 | -214 |
| Year 1 | -36 | -228 |
| Year 2 | -36 | -242 |
| Year 3 | -36 | -258 |
| Year 4 | -36 | -275 |
| Year 5 | -36 | -293 |
CAGR 5Y:0.00%
EPS:-35.62
Fair Value:-796
Price:85
Margin of Safety:-1305.63%
ROE Method
ROE:0.00%
Book Value:-502.9
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%