Q1 2026
LPKRPT Lippo Karawaci Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:466
Margin of Safety:-
ROE:2.07%
EPS Growth Method
Fair Value:467
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:87
Margin of Safety:-
Fair PBV:0.21
PB Band
Rata-rata:1.03x
Median:0.78x
PE Band
Rata-rata:16.47x
Median:14.15x
Harga Saat Ini:61
Rata-rata Fair Value:340
Median Fair Value:466
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:358
EPS Growth Method:360
ROE Method:67
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 420 |
| Year 1 | 429 |
| Year 2 | 438 |
| Year 3 | 447 |
| Year 4 | 456 |
| Year 5 | 466 |
Return on Equity (ROE):2.07%
Book Value:420.18
Fair Value:466
Price:61
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 34 |
| Year 1 | 6 | 37 |
| Year 2 | 6 | 39 |
| Year 3 | 6 | 42 |
| Year 4 | 6 | 44 |
| Year 5 | 6 | 47 |
CAGR 5Y:0.00%
EPS:5.74
Fair Value:467
Price:61
Margin of Safety:-
ROE Method
ROE:2.07%
Book Value:420.18
Fair PBV:0.21
Fair Value:87
Margin of Safety:-