Q1 2026
IFIIPT Indonesia Fibreboard Industry Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:304
Margin of Safety:43.34%
ROE:14.87%
EPS Growth Method
Fair Value:334
Margin of Safety:57.77%
CAGR 5Y:12.90%
ROE Method
Fair Value:226
Margin of Safety:6.58%
Fair PBV:1.49
PB Band
Rata-rata:1.23x
Median:1.38x
PE Band
Rata-rata:14.04x
Median:14.56x
Harga Saat Ini:216
Rata-rata Fair Value:288
Median Fair Value:304
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:234
EPS Growth Method:257
ROE Method:174
PE Band:177
PB Band:147
Rata-rata:198
PB Band
PB rata-rata1.4x
Fair Value:217
Margin of Safety:0.2%
PE Band
PE rata-rata14.4x
Fair Value:235
Margin of Safety:8.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 152 |
| Year 1 | 175 |
| Year 2 | 200 |
| Year 3 | 230 |
| Year 4 | 265 |
| Year 5 | 304 |
Return on Equity (ROE):14.87%
Book Value:151.92
Fair Value:304
Price:216
Margin of Safety:43.34%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 16 | 133 |
| Year 1 | 18 | 142 |
| Year 2 | 20 | 151 |
| Year 3 | 23 | 161 |
| Year 4 | 26 | 171 |
| Year 5 | 29 | 183 |
CAGR 5Y:12.90%
EPS:16.05
Fair Value:334
Price:216
Margin of Safety:57.77%
ROE Method
ROE:14.87%
Book Value:151.92
Fair PBV:1.49
Fair Value:226
Margin of Safety:6.58%