Q1 2026
IMPCPT Impack Pratama Industri Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:185
Margin of Safety:-
ROE:27.41%
EPS Growth Method
Fair Value:266
Margin of Safety:-
CAGR 5Y:29.04%
ROE Method
Fair Value:151
Margin of Safety:-
Fair PBV:2.74
PB Band
Rata-rata:8.45x
Median:5.05x
PE Band
Rata-rata:55.96x
Median:49.50x
Harga Saat Ini:1605
Rata-rata Fair Value:200
Median Fair Value:185
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:142
EPS Growth Method:204
ROE Method:116
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata14.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata72.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 55 |
| Year 1 | 70 |
| Year 2 | 89 |
| Year 3 | 114 |
| Year 4 | 145 |
| Year 5 | 185 |
Return on Equity (ROE):27.41%
Book Value:55.01
Fair Value:185
Price:1605
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 154 |
| Year 1 | 16 | 164 |
| Year 2 | 21 | 174 |
| Year 3 | 27 | 186 |
| Year 4 | 34 | 198 |
| Year 5 | 44 | 211 |
CAGR 5Y:29.04%
EPS:12.35
Fair Value:266
Price:1605
Margin of Safety:-
ROE Method
ROE:27.41%
Book Value:55.01
Fair PBV:2.74
Fair Value:151
Margin of Safety:-