Q1 2026
IBSTPT Inti Bangun Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5493
Margin of Safety:-
ROE:23.10%
EPS Growth Method
Fair Value:9089
Margin of Safety:-
CAGR 5Y:43.97%
ROE Method
Fair Value:4488
Margin of Safety:-
Fair PBV:2.31
PB Band
Rata-rata:1.94x
Median:1.69x
PE Band
Rata-rata:58.28x
Median:19.14x
Harga Saat Ini:8475
Rata-rata Fair Value:6357
Median Fair Value:5493
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4225
EPS Growth Method:6992
ROE Method:3453
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata97.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1943 |
| Year 1 | 2392 |
| Year 2 | 2945 |
| Year 3 | 3625 |
| Year 4 | 4462 |
| Year 5 | 5493 |
Return on Equity (ROE):23.10%
Book Value:1943.29
Fair Value:5493
Price:8475
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 290 | 5216 |
| Year 1 | 418 | 5555 |
| Year 2 | 601 | 5916 |
| Year 3 | 866 | 6301 |
| Year 4 | 1246 | 6710 |
| Year 5 | 1795 | 7146 |
CAGR 5Y:43.97%
EPS:290.1
Fair Value:9089
Price:8475
Margin of Safety:-
ROE Method
ROE:23.10%
Book Value:1943.29
Fair PBV:2.31
Fair Value:4488
Margin of Safety:-