Q4 2025
LABAPT Green Power Group Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:41
Margin of Safety:-
ROE:-10.62%
EPS Growth Method
Fair Value:215
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-76
Margin of Safety:-
Fair PBV:-1.06
PB Band
Rata-rata:1.81x
Median:1.31x
PE Band
Rata-rata:-4.90x
Median:0.00x
Harga Saat Ini:91
Rata-rata Fair Value:60
Median Fair Value:41
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:31
EPS Growth Method:166
ROE Method:-58
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-7.4x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 72 |
| Year 1 | 64 |
| Year 2 | 57 |
| Year 3 | 51 |
| Year 4 | 46 |
| Year 5 | 41 |
Return on Equity (ROE):-10.62%
Book Value:71.62
Fair Value:41
Price:91
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 105 |
| Year 1 | 17 | 112 |
| Year 2 | 17 | 119 |
| Year 3 | 17 | 127 |
| Year 4 | 17 | 135 |
| Year 5 | 17 | 144 |
CAGR 5Y:0.00%
EPS:17.46
Fair Value:215
Price:91
Margin of Safety:-
ROE Method
ROE:-10.62%
Book Value:71.62
Fair PBV:-1.06
Fair Value:-76
Margin of Safety:-