Q3 2025
LABAPT Green Power Group Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:109
Margin of Safety:29.84%
ROE:1.70%
EPS Growth Method
Fair Value:128
Margin of Safety:52.31%
CAGR 5Y:0.00%
ROE Method
Fair Value:17
Margin of Safety:-79.68%
Fair PBV:0.17
PB Band
Rata-rata:1.84x
Median:1.46x
PE Band
Rata-rata:-3.83x
Median:0.00x
Harga Saat Ini:175
Rata-rata Fair Value:85
Median Fair Value:109
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:84
EPS Growth Method:98
ROE Method:13
PB Band:296
Rata-rata:123
PB Band
PB rata-rata2.5x
Fair Value:520
Margin of Safety:197.2%
PE Band
PE rata-rata-8.0x
Fair Value:-56
Margin of Safety:-132.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 100 |
| Year 1 | 102 |
| Year 2 | 104 |
| Year 3 | 105 |
| Year 4 | 107 |
| Year 5 | 109 |
Return on Equity (ROE):1.70%
Book Value:100.24
Fair Value:109
Price:175
Margin of Safety:29.84%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 20 |
| Year 1 | 3 | 22 |
| Year 2 | 3 | 23 |
| Year 3 | 3 | 24 |
| Year 4 | 3 | 26 |
| Year 5 | 3 | 28 |
CAGR 5Y:0.00%
EPS:3.37
Fair Value:128
Price:175
Margin of Safety:52.31%
ROE Method
ROE:1.70%
Book Value:100.24
Fair PBV:0.17
Fair Value:17
Margin of Safety:-79.68%