Q4 2025
IFIIPT Indonesia Fibreboard Industry Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:343
Margin of Safety:49.14%
ROE:18.44%
EPS Growth Method
Fair Value:413
Margin of Safety:79.40%
CAGR 5Y:20.05%
ROE Method
Fair Value:271
Margin of Safety:18.00%
Fair PBV:1.84
PB Band
Rata-rata:1.23x
Median:1.37x
PE Band
Rata-rata:13.93x
Median:14.85x
Harga Saat Ini:224
Rata-rata Fair Value:342
Median Fair Value:343
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:264
EPS Growth Method:317
ROE Method:209
PE Band:203
PB Band:136
Rata-rata:226
PB Band
PB rata-rata1.4x
Fair Value:201
Margin of Safety:-10.5%
PE Band
PE rata-rata14.5x
Fair Value:276
Margin of Safety:23.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 147 |
| Year 1 | 174 |
| Year 2 | 206 |
| Year 3 | 245 |
| Year 4 | 290 |
| Year 5 | 343 |
Return on Equity (ROE):18.44%
Book Value:147.15
Fair Value:343
Price:224
Margin of Safety:49.14%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 19 | 194 |
| Year 1 | 23 | 206 |
| Year 2 | 28 | 220 |
| Year 3 | 34 | 234 |
| Year 4 | 40 | 249 |
| Year 5 | 49 | 265 |
CAGR 5Y:20.05%
EPS:19.49
Fair Value:413
Price:224
Margin of Safety:79.40%
ROE Method
ROE:18.44%
Book Value:147.15
Fair PBV:1.84
Fair Value:271
Margin of Safety:18.00%