Q4 2025
LPLIPT Star Pacific Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2790
Margin of Safety:823.96%
ROE:0.00%
EPS Growth Method
Fair Value:5141
Margin of Safety:1602.27%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.21x
Median:0.20x
PE Band
Rata-rata:-31.02x
Median:0.00x
Harga Saat Ini:296
Rata-rata Fair Value:2644
Median Fair Value:2790
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2146
EPS Growth Method:3955
ROE Method:0
PB Band:447
Rata-rata:2183
PB Band
PB rata-rata0.2x
Fair Value:611
Margin of Safety:106.4%
PE Band
PE rata-rata-111.0x
Fair Value:-31117
Margin of Safety:-10612.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2790 |
| Year 1 | 2790 |
| Year 2 | 2790 |
| Year 3 | 2790 |
| Year 4 | 2790 |
| Year 5 | 2790 |
Return on Equity (ROE):0.00%
Book Value:2790.36
Fair Value:2790
Price:296
Margin of Safety:823.96%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 286 | 1716 |
| Year 1 | 286 | 1827 |
| Year 2 | 286 | 1946 |
| Year 3 | 286 | 2072 |
| Year 4 | 286 | 2207 |
| Year 5 | 286 | 2350 |
CAGR 5Y:0.00%
EPS:285.93
Fair Value:5141
Price:296
Margin of Safety:1602.27%
ROE Method
ROE:0.00%
Book Value:2790.36
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%