Q4 2025
IBSTPT Inti Bangun Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1803
Margin of Safety:-71.83%
ROE:0.00%
EPS Growth Method
Fair Value:4208
Margin of Safety:-34.25%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.95x
Median:1.69x
PE Band
Rata-rata:59.84x
Median:19.15x
Harga Saat Ini:4490
Rata-rata Fair Value:2004
Median Fair Value:1803
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1387
EPS Growth Method:3237
ROE Method:0
PE Band:9449
PB Band:1900
Rata-rata:3993
PB Band
PB rata-rata2.1x
Fair Value:2660
Margin of Safety:-40.8%
PE Band
PE rata-rata111.1x
Fair Value:22800
Margin of Safety:407.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1803 |
| Year 1 | 1803 |
| Year 2 | 1803 |
| Year 3 | 1803 |
| Year 4 | 1803 |
| Year 5 | 1803 |
Return on Equity (ROE):0.00%
Book Value:1802.79
Fair Value:1803
Price:4490
Margin of Safety:-71.83%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 293 | 1756 |
| Year 1 | 293 | 1870 |
| Year 2 | 293 | 1991 |
| Year 3 | 293 | 2121 |
| Year 4 | 293 | 2259 |
| Year 5 | 293 | 2405 |
CAGR 5Y:0.00%
EPS:292.61
Fair Value:4208
Price:4490
Margin of Safety:-34.25%
ROE Method
ROE:0.00%
Book Value:1802.79
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%