Q1 2026
LPLIPT Star Pacific Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1738
Margin of Safety:630.06%
ROE:1.68%
EPS Growth Method
Fair Value:13069
Margin of Safety:5391.31%
CAGR 5Y:27.14%
ROE Method
Fair Value:269
Margin of Safety:13.01%
Fair PBV:0.17
PB Band
Rata-rata:0.21x
Median:0.19x
PE Band
Rata-rata:-30.20x
Median:0.34x
Harga Saat Ini:246
Rata-rata Fair Value:5025
Median Fair Value:1738
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1337
EPS Growth Method:10053
ROE Method:207
PB Band:270
Rata-rata:2967
PB Band
PB rata-rata0.2x
Fair Value:358
Margin of Safety:45.7%
PE Band
PE rata-rata-111.1x
Fair Value:-80965
Margin of Safety:-33012.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1598 |
| Year 1 | 1625 |
| Year 2 | 1653 |
| Year 3 | 1681 |
| Year 4 | 1709 |
| Year 5 | 1738 |
Return on Equity (ROE):1.68%
Book Value:1598.47
Fair Value:1738
Price:246
Margin of Safety:630.06%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 705 | 8372 |
| Year 1 | 896 | 8917 |
| Year 2 | 1139 | 9496 |
| Year 3 | 1449 | 10113 |
| Year 4 | 1842 | 10771 |
| Year 5 | 2342 | 11471 |
CAGR 5Y:27.14%
EPS:704.78
Fair Value:13069
Price:246
Margin of Safety:5391.31%
ROE Method
ROE:1.68%
Book Value:1598.47
Fair PBV:0.17
Fair Value:269
Margin of Safety:13.01%