Q4 2025
KLINPT Klinko Karya Imaji Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:26
Margin of Safety:-83.23%
ROE:0.00%
EPS Growth Method
Fair Value:26
Margin of Safety:-83.23%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.26x
Median:1.22x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:158
Rata-rata Fair Value:17
Median Fair Value:26
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:20
EPS Growth Method:20
ROE Method:0
PB Band:46
Rata-rata:29
PB Band
PB rata-rata2.3x
Fair Value:60
Margin of Safety:-62.1%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 26 |
| Year 1 | 26 |
| Year 2 | 26 |
| Year 3 | 26 |
| Year 4 | 26 |
| Year 5 | 26 |
Return on Equity (ROE):0.00%
Book Value:26
Fair Value:26
Price:158
Margin of Safety:-83.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:26
Price:158
Margin of Safety:-83.23%
ROE Method
ROE:0.00%
Book Value:26
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%