Q1 2026
LPGIPT Lippo General Insurance Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:648
Margin of Safety:-
ROE:12.57%
EPS Growth Method
Fair Value:820
Margin of Safety:-
CAGR 5Y:7.33%
ROE Method
Fair Value:451
Margin of Safety:-
Fair PBV:1.26
PB Band
Rata-rata:0.74x
Median:0.57x
PE Band
Rata-rata:15.27x
Median:6.95x
Harga Saat Ini:670
Rata-rata Fair Value:640
Median Fair Value:648
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:499
EPS Growth Method:631
ROE Method:347
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata31.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 359 |
| Year 1 | 404 |
| Year 2 | 455 |
| Year 3 | 512 |
| Year 4 | 576 |
| Year 5 | 648 |
Return on Equity (ROE):12.57%
Book Value:358.72
Fair Value:648
Price:670
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 47 | 337 |
| Year 1 | 50 | 359 |
| Year 2 | 54 | 382 |
| Year 3 | 58 | 407 |
| Year 4 | 62 | 434 |
| Year 5 | 67 | 462 |
CAGR 5Y:7.33%
EPS:46.72
Fair Value:820
Price:670
Margin of Safety:-
ROE Method
ROE:12.57%
Book Value:358.72
Fair PBV:1.26
Fair Value:451
Margin of Safety:-