Q4 2025
IGARPT Champion Pacific Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:689
Margin of Safety:42.92%
ROE:0.00%
EPS Growth Method
Fair Value:1152
Margin of Safety:139.06%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.24x
Median:0.91x
PE Band
Rata-rata:8.60x
Median:8.20x
Harga Saat Ini:486
Rata-rata Fair Value:614
Median Fair Value:689
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:530
EPS Growth Method:886
ROE Method:0
PE Band:376
PB Band:660
Rata-rata:613
PB Band
PB rata-rata0.8x
Fair Value:554
Margin of Safety:13.9%
PE Band
PE rata-rata8.4x
Fair Value:480
Margin of Safety:-1.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 689 |
| Year 1 | 689 |
| Year 2 | 689 |
| Year 3 | 689 |
| Year 4 | 689 |
| Year 5 | 689 |
Return on Equity (ROE):0.00%
Book Value:688.88
Fair Value:689
Price:486
Margin of Safety:42.92%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 56 | 338 |
| Year 1 | 56 | 360 |
| Year 2 | 56 | 384 |
| Year 3 | 56 | 409 |
| Year 4 | 56 | 435 |
| Year 5 | 56 | 463 |
CAGR 5Y:0.00%
EPS:56.37
Fair Value:1152
Price:486
Margin of Safety:139.06%
ROE Method
ROE:0.00%
Book Value:688.88
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%