Q4 2025
LMPIPT Langgeng Makmur Industri Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:119
Margin of Safety:-19.03%
ROE:0.00%
EPS Growth Method
Fair Value:-210
Margin of Safety:-242.61%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.57x
Median:0.54x
PE Band
Rata-rata:28.73x
Median:-2.01x
Harga Saat Ini:147
Rata-rata Fair Value:-30
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:92
EPS Growth Method:-161
ROE Method:0
PB Band:52
Rata-rata:72
PB Band
PB rata-rata0.8x
Fair Value:93
Margin of Safety:-36.9%
PE Band
PE rata-rata-6.2x
Fair Value:249
Margin of Safety:69.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 119 |
| Year 1 | 119 |
| Year 2 | 119 |
| Year 3 | 119 |
| Year 4 | 119 |
| Year 5 | 119 |
Return on Equity (ROE):0.00%
Book Value:119.02
Fair Value:119
Price:147
Margin of Safety:-19.03%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -40 | -240 |
| Year 1 | -40 | -255 |
| Year 2 | -40 | -272 |
| Year 3 | -40 | -290 |
| Year 4 | -40 | -309 |
| Year 5 | -40 | -329 |
CAGR 5Y:0.00%
EPS:-39.98
Fair Value:-210
Price:147
Margin of Safety:-242.61%
ROE Method
ROE:0.00%
Book Value:119.02
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%