Q4 2025
KONIPT Perdana Bangun Pusaka Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:528
Margin of Safety:-73.14%
ROE:0.00%
EPS Growth Method
Fair Value:974
Margin of Safety:-50.42%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.27x
Median:3.19x
PE Band
Rata-rata:63.32x
Median:15.99x
Harga Saat Ini:1435
Rata-rata Fair Value:501
Median Fair Value:528
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:406
EPS Growth Method:749
ROE Method:0
PE Band:1931
PB Band:1266
Rata-rata:1088
PB Band
PB rata-rata3.4x
Fair Value:1317
Margin of Safety:-8.3%
PE Band
PE rata-rata32.5x
Fair Value:1288
Margin of Safety:-10.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 528 |
| Year 1 | 528 |
| Year 2 | 528 |
| Year 3 | 528 |
| Year 4 | 528 |
| Year 5 | 528 |
Return on Equity (ROE):0.00%
Book Value:527.81
Fair Value:528
Price:1435
Margin of Safety:-73.14%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 54 | 326 |
| Year 1 | 54 | 347 |
| Year 2 | 54 | 370 |
| Year 3 | 54 | 394 |
| Year 4 | 54 | 419 |
| Year 5 | 54 | 446 |
CAGR 5Y:0.00%
EPS:54.3
Fair Value:974
Price:1435
Margin of Safety:-50.42%
ROE Method
ROE:0.00%
Book Value:527.81
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%