Q4 2025
LAPDPT Leyand International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-5
Margin of Safety:-106.75%
ROE:0.00%
EPS Growth Method
Fair Value:-30
Margin of Safety:-137.44%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:-3.98x
Median:0.61x
PE Band
Rata-rata:-69.19x
Median:-3.43x
Harga Saat Ini:74
Rata-rata Fair Value:-12
Median Fair Value:-5
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-4
EPS Growth Method:-23
ROE Method:0
PE Band:147
PB Band:15
Rata-rata:81
PB Band
PB rata-rata-6.9x
Fair Value:35
Margin of Safety:-53.2%
PE Band
PE rata-rata-9.5x
Fair Value:26
Margin of Safety:-64.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -5 |
| Year 1 | -5 |
| Year 2 | -5 |
| Year 3 | -5 |
| Year 4 | -5 |
| Year 5 | -5 |
Return on Equity (ROE):0.00%
Book Value:-5.33
Fair Value:-5
Price:74
Margin of Safety:-106.75%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -18 |
| Year 1 | -3 | -19 |
| Year 2 | -3 | -20 |
| Year 3 | -3 | -21 |
| Year 4 | -3 | -23 |
| Year 5 | -3 | -24 |
CAGR 5Y:0.00%
EPS:-2.95
Fair Value:-30
Price:74
Margin of Safety:-137.44%
ROE Method
ROE:0.00%
Book Value:-5.33
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%