Q4 2025
KBLMPT Kabelindo Murni Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1273
Margin of Safety:305.47%
ROE:0.00%
EPS Growth Method
Fair Value:1612
Margin of Safety:413.46%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.45x
Median:0.46x
PE Band
Rata-rata:27.92x
Median:9.16x
Harga Saat Ini:330
Rata-rata Fair Value:962
Median Fair Value:1273
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:979
EPS Growth Method:1240
ROE Method:0
PE Band:931
PB Band:464
Rata-rata:904
PB Band
PB rata-rata0.2x
Fair Value:321
Margin of Safety:-2.8%
PE Band
PE rata-rata3.8x
Fair Value:165
Margin of Safety:-50.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1273 |
| Year 1 | 1273 |
| Year 2 | 1273 |
| Year 3 | 1273 |
| Year 4 | 1273 |
| Year 5 | 1273 |
Return on Equity (ROE):0.00%
Book Value:1273.17
Fair Value:1273
Price:330
Margin of Safety:305.47%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 41 | 248 |
| Year 1 | 41 | 264 |
| Year 2 | 41 | 281 |
| Year 3 | 41 | 299 |
| Year 4 | 41 | 318 |
| Year 5 | 41 | 339 |
CAGR 5Y:0.00%
EPS:41.25
Fair Value:1612
Price:330
Margin of Safety:413.46%
ROE Method
ROE:0.00%
Book Value:1273.17
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%