Q4 2025
LFLOPT Imago Mulia Persada Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:57
Margin of Safety:-87.68%
ROE:0.00%
EPS Growth Method
Fair Value:57
Margin of Safety:-87.68%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.43x
Median:1.56x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:575
Rata-rata Fair Value:38
Median Fair Value:57
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:44
EPS Growth Method:44
ROE Method:0
PB Band:132
Rata-rata:73
PB Band
PB rata-rata2.4x
Fair Value:172
Margin of Safety:-70.1%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 57 |
| Year 1 | 57 |
| Year 2 | 57 |
| Year 3 | 57 |
| Year 4 | 57 |
| Year 5 | 57 |
Return on Equity (ROE):0.00%
Book Value:57.16
Fair Value:57
Price:575
Margin of Safety:-87.68%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:57
Price:575
Margin of Safety:-87.68%
ROE Method
ROE:0.00%
Book Value:57.16
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%