Q1 2026
LMPIPT Langgeng Makmur Industri Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-57
Margin of Safety:-141.58%
ROE:-208.87%
EPS Growth Method
Fair Value:-719
Margin of Safety:-625.03%
CAGR 5Y:0.00%
ROE Method
Fair Value:-778
Margin of Safety:-667.91%
Fair PBV:-20.89
PB Band
Rata-rata:0.70x
Median:0.54x
PE Band
Rata-rata:27.97x
Median:-1.81x
Harga Saat Ini:134
Rata-rata Fair Value:-518
Median Fair Value:-719
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-44
EPS Growth Method:-553
ROE Method:-598
PB Band:20
Rata-rata:20
PB Band
PB rata-rata1.1x
Fair Value:42
Margin of Safety:-68.9%
PE Band
PE rata-rata-5.8x
Fair Value:526
Margin of Safety:292.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 37 |
| Year 1 | -41 |
| Year 2 | 44 |
| Year 3 | -48 |
| Year 4 | 52 |
| Year 5 | -57 |
Return on Equity (ROE):-208.87%
Book Value:37.25
Fair Value:-57
Price:134
Margin of Safety:-141.58%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -92 | -552 |
| Year 1 | -92 | -588 |
| Year 2 | -92 | -626 |
| Year 3 | -92 | -667 |
| Year 4 | -92 | -710 |
| Year 5 | -92 | -757 |
CAGR 5Y:0.00%
EPS:-92.03
Fair Value:-719
Price:134
Margin of Safety:-625.03%
ROE Method
ROE:-208.87%
Book Value:37.25
Fair PBV:-20.89
Fair Value:-778
Margin of Safety:-667.91%