Q1 2026
IFSHPT Ifishdeco Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:990
Margin of Safety:-
ROE:20.01%
EPS Growth Method
Fair Value:584
Margin of Safety:-
CAGR 5Y:-8.34%
ROE Method
Fair Value:795
Margin of Safety:-
Fair PBV:2.00
PB Band
Rata-rata:2.61x
Median:2.34x
PE Band
Rata-rata:17.44x
Median:12.94x
Harga Saat Ini:1600
Rata-rata Fair Value:790
Median Fair Value:795
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:761
EPS Growth Method:450
ROE Method:612
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata3.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata19.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 398 |
| Year 1 | 477 |
| Year 2 | 573 |
| Year 3 | 687 |
| Year 4 | 825 |
| Year 5 | 990 |
Return on Equity (ROE):20.01%
Book Value:397.58
Fair Value:990
Price:1600
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 28 | 136 |
| Year 1 | 26 | 145 |
| Year 2 | 23 | 155 |
| Year 3 | 22 | 165 |
| Year 4 | 20 | 175 |
| Year 5 | 18 | 187 |
CAGR 5Y:-8.34%
EPS:27.94
Fair Value:584
Price:1600
Margin of Safety:-
ROE Method
ROE:20.01%
Book Value:397.58
Fair PBV:2.00
Fair Value:795
Margin of Safety:-