Q4 2025
INCIPT Intanwijaya Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2263
Margin of Safety:218.67%
ROE:0.00%
EPS Growth Method
Fair Value:3387
Margin of Safety:377.04%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.31x
Median:0.31x
PE Band
Rata-rata:5.83x
Median:5.19x
Harga Saat Ini:710
Rata-rata Fair Value:1883
Median Fair Value:2263
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1740
EPS Growth Method:2605
ROE Method:0
PE Band:613
PB Band:545
Rata-rata:1376
PB Band
PB rata-rata0.3x
Fair Value:695
Margin of Safety:-2.1%
PE Band
PE rata-rata12.2x
Fair Value:1668
Margin of Safety:134.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2263 |
| Year 1 | 2263 |
| Year 2 | 2263 |
| Year 3 | 2263 |
| Year 4 | 2263 |
| Year 5 | 2263 |
Return on Equity (ROE):0.00%
Book Value:2262.53
Fair Value:2263
Price:710
Margin of Safety:218.67%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 137 | 821 |
| Year 1 | 137 | 874 |
| Year 2 | 137 | 931 |
| Year 3 | 137 | 991 |
| Year 4 | 137 | 1056 |
| Year 5 | 137 | 1124 |
CAGR 5Y:0.00%
EPS:136.79
Fair Value:3387
Price:710
Margin of Safety:377.04%
ROE Method
ROE:0.00%
Book Value:2262.53
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%