Q3 2025
INDXPT Tanah Laut Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:9
Margin of Safety:-
ROE:-29.94%
EPS Growth Method
Fair Value:-109
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-158
Margin of Safety:-
Fair PBV:-2.99
PB Band
Rata-rata:-0.67x
Median:1.05x
PE Band
Rata-rata:75.85x
Median:-0.66x
Harga Saat Ini:165
Rata-rata Fair Value:-86
Median Fair Value:-109
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:7
EPS Growth Method:-84
ROE Method:-121
PE Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata262.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 53 |
| Year 1 | 37 |
| Year 2 | 26 |
| Year 3 | 18 |
| Year 4 | 13 |
| Year 5 | 9 |
Return on Equity (ROE):-29.94%
Book Value:52.67
Fair Value:9
Price:165
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -20 | -118 |
| Year 1 | -20 | -126 |
| Year 2 | -20 | -134 |
| Year 3 | -20 | -143 |
| Year 4 | -20 | -152 |
| Year 5 | -20 | -162 |
CAGR 5Y:0.00%
EPS:-19.71
Fair Value:-109
Price:165
Margin of Safety:-
ROE Method
ROE:-29.94%
Book Value:52.67
Fair PBV:-2.99
Fair Value:-158
Margin of Safety:-