Q1 2026
LSIPPT Perusahaan Perkebunan London Sumatra Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4037
Margin of Safety:205.81%
ROE:13.85%
EPS Growth Method
Fair Value:5334
Margin of Safety:304.12%
CAGR 5Y:13.78%
ROE Method
Fair Value:2923
Margin of Safety:121.42%
Fair PBV:1.38
PB Band
Rata-rata:1.50x
Median:1.19x
PE Band
Rata-rata:15.56x
Median:12.48x
Harga Saat Ini:1345
Rata-rata Fair Value:4098
Median Fair Value:4037
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3105
EPS Growth Method:4103
ROE Method:2248
PE Band:3381
PB Band:2484
Rata-rata:3064
PB Band
PB rata-rata0.6x
Fair Value:1395
Margin of Safety:3.7%
PE Band
PE rata-rata6.7x
Fair Value:1889
Margin of Safety:40.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2110 |
| Year 1 | 2403 |
| Year 2 | 2736 |
| Year 3 | 3114 |
| Year 4 | 3546 |
| Year 5 | 4037 |
Return on Equity (ROE):13.85%
Book Value:2110.48
Fair Value:4037
Price:1345
Margin of Safety:205.81%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 277 | 2353 |
| Year 1 | 315 | 2506 |
| Year 2 | 359 | 2669 |
| Year 3 | 408 | 2842 |
| Year 4 | 465 | 3027 |
| Year 5 | 529 | 3224 |
CAGR 5Y:13.78%
EPS:277.19
Fair Value:5334
Price:1345
Margin of Safety:304.12%
ROE Method
ROE:13.85%
Book Value:2110.48
Fair PBV:1.38
Fair Value:2923
Margin of Safety:121.42%