Q1 2026
INCIPT Intanwijaya Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:6
Margin of Safety:-
ROE:5.96%
EPS Growth Method
Fair Value:8
Margin of Safety:-
CAGR 5Y:19.90%
ROE Method
Fair Value:3
Margin of Safety:-
Fair PBV:0.60
PB Band
Rata-rata:19.86x
Median:0.33x
PE Band
Rata-rata:370.15x
Median:5.64x
Harga Saat Ini:655
Rata-rata Fair Value:6
Median Fair Value:6
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5
EPS Growth Method:6
ROE Method:2
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata62.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata1179.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5 |
| Year 1 | 5 |
| Year 2 | 5 |
| Year 3 | 6 |
| Year 4 | 6 |
| Year 5 | 6 |
Return on Equity (ROE):5.96%
Book Value:4.66
Fair Value:6
Price:655
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 3 |
| Year 1 | 0 | 3 |
| Year 2 | 0 | 3 |
| Year 3 | 0 | 3 |
| Year 4 | 1 | 3 |
| Year 5 | 1 | 4 |
CAGR 5Y:19.90%
EPS:0.26
Fair Value:8
Price:655
Margin of Safety:-
ROE Method
ROE:5.96%
Book Value:4.66
Fair PBV:0.60
Fair Value:3
Margin of Safety:-