Q1 2026
LAPDPT Leyand International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-1
Margin of Safety:-101.77%
ROE:-27.96%
EPS Growth Method
Fair Value:-20
Margin of Safety:-130.24%
CAGR 5Y:0.00%
ROE Method
Fair Value:17
Margin of Safety:-74.49%
Fair PBV:-2.80
PB Band
Rata-rata:-4.35x
Median:0.60x
PE Band
Rata-rata:-70.30x
Median:-3.47x
Harga Saat Ini:63
Rata-rata Fair Value:-1
Median Fair Value:-1
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-1
EPS Growth Method:-15
ROE Method:13
PE Band:88
PB Band:19
Rata-rata:40
PB Band
PB rata-rata-8.7x
Fair Value:50
Margin of Safety:-20.5%
PE Band
PE rata-rata-19.3x
Fair Value:31
Margin of Safety:-50.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -6 |
| Year 1 | -4 |
| Year 2 | -3 |
| Year 3 | -2 |
| Year 4 | -2 |
| Year 5 | -1 |
Return on Equity (ROE):-27.96%
Book Value:-5.93
Fair Value:-1
Price:63
Margin of Safety:-101.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -11 |
| Year 2 | -2 | -11 |
| Year 3 | -2 | -12 |
| Year 4 | -2 | -13 |
| Year 5 | -2 | -14 |
CAGR 5Y:0.00%
EPS:-1.67
Fair Value:-20
Price:63
Margin of Safety:-130.24%
ROE Method
ROE:-27.96%
Book Value:-5.93
Fair PBV:-2.80
Fair Value:17
Margin of Safety:-74.49%