Q1 2026
KICIPT Kedaung Indah Can Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:290
Margin of Safety:-
ROE:-6.31%
EPS Growth Method
Fair Value:221
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-254
Margin of Safety:-
Fair PBV:-0.63
PB Band
Rata-rata:0.47x
Median:0.46x
PE Band
Rata-rata:-68.71x
Median:3.32x
Harga Saat Ini:186
Rata-rata Fair Value:86
Median Fair Value:221
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:223
EPS Growth Method:170
ROE Method:-195
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 402 |
| Year 1 | 377 |
| Year 2 | 353 |
| Year 3 | 331 |
| Year 4 | 310 |
| Year 5 | 290 |
Return on Equity (ROE):-6.31%
Book Value:402.01
Fair Value:290
Price:186
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -22 | -132 |
| Year 1 | -22 | -140 |
| Year 2 | -22 | -150 |
| Year 3 | -22 | -159 |
| Year 4 | -22 | -170 |
| Year 5 | -22 | -181 |
CAGR 5Y:0.00%
EPS:-21.97
Fair Value:221
Price:186
Margin of Safety:-
ROE Method
ROE:-6.31%
Book Value:402.01
Fair PBV:-0.63
Fair Value:-254
Margin of Safety:-