Q1 2026
KBLMPT Kabelindo Murni Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1354
Margin of Safety:-
ROE:1.06%
EPS Growth Method
Fair Value:1420
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:136
Margin of Safety:-
Fair PBV:0.11
PB Band
Rata-rata:0.44x
Median:0.46x
PE Band
Rata-rata:27.67x
Median:9.39x
Harga Saat Ini:288
Rata-rata Fair Value:970
Median Fair Value:1354
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1042
EPS Growth Method:1093
ROE Method:105
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1284 |
| Year 1 | 1298 |
| Year 2 | 1312 |
| Year 3 | 1326 |
| Year 4 | 1340 |
| Year 5 | 1354 |
Return on Equity (ROE):1.06%
Book Value:1284.46
Fair Value:1354
Price:288
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 99 |
| Year 1 | 17 | 106 |
| Year 2 | 17 | 113 |
| Year 3 | 17 | 120 |
| Year 4 | 17 | 128 |
| Year 5 | 17 | 136 |
CAGR 5Y:0.00%
EPS:16.54
Fair Value:1420
Price:288
Margin of Safety:-
ROE Method
ROE:1.06%
Book Value:1284.46
Fair PBV:0.11
Fair Value:136
Margin of Safety:-