Q4 2025
LABAPT Green Power Group Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:41
Margin of Safety:-56.53%
ROE:-10.62%
EPS Growth Method
Fair Value:215
Margin of Safety:128.88%
CAGR 5Y:0.00%
ROE Method
Fair Value:-76
Margin of Safety:-180.89%
Fair PBV:-1.06
PB Band
Rata-rata:1.85x
Median:1.31x
PE Band
Rata-rata:-4.72x
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:99
Rata-rata:99
PB Band
PB rata-rata2.6x
Fair Value:182
Margin of Safety:100.0%
PE Band
PE rata-rata-7.1x
Fair Value:-120
Margin of Safety:-231.8%
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:-56.53%
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:128.88%
ROE Method
ROE:-10.62%
Book Value:71.62
Fair PBV:-1.06
Fair Value:-76
Margin of Safety:-180.89%