Q1 2026
IFIIPT Indonesia Fibreboard Industry Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:304
Margin of Safety:-
ROE:14.87%
EPS Growth Method
Fair Value:334
Margin of Safety:-
CAGR 5Y:12.90%
ROE Method
Fair Value:226
Margin of Safety:-
Fair PBV:1.49
PB Band
Rata-rata:1.19x
Median:1.36x
PE Band
Rata-rata:13.62x
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:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata13.7x
Fair Value:Infinity
Margin of Safety:Infinity%
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:-
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:-
ROE Method
ROE:14.87%
Book Value:151.92
Fair PBV:1.49
Fair Value:226
Margin of Safety:-