Q1 2026
INKPPT Indah Kiat Pulp & Paper Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:35228
Margin of Safety:-
ROE:10.13%
EPS Growth Method
Fair Value:33650
Margin of Safety:-
CAGR 5Y:0.67%
ROE Method
Fair Value:22025
Margin of Safety:-
Fair PBV:1.01
PB Band
Rata-rata:0.49x
Median:0.45x
PE Band
Rata-rata:6.51x
Median:4.72x
Harga Saat Ini:7400
Rata-rata Fair Value:30301
Median Fair Value:33650
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:27099
EPS Growth Method:25885
ROE Method:16942
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata5.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 21747 |
| Year 1 | 23950 |
| Year 2 | 26376 |
| Year 3 | 29047 |
| Year 4 | 31988 |
| Year 5 | 35228 |
Return on Equity (ROE):10.13%
Book Value:21747.48
Fair Value:35228
Price:7400
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1424 | 8687 |
| Year 1 | 1433 | 9252 |
| Year 2 | 1443 | 9853 |
| Year 3 | 1453 | 10494 |
| Year 4 | 1462 | 11176 |
| Year 5 | 1472 | 11903 |
CAGR 5Y:0.67%
EPS:1423.76
Fair Value:33650
Price:7400
Margin of Safety:-
ROE Method
ROE:10.13%
Book Value:21747.48
Fair PBV:1.01
Fair Value:22025
Margin of Safety:-