Q4 2025
LSIPPT Perusahaan Perkebunan London Sumatra Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1959
Margin of Safety:23.22%
ROE:0.00%
EPS Growth Method
Fair Value:4275
Margin of Safety:168.84%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.53x
Median:1.20x
PE Band
Rata-rata:15.86x
Median:12.55x
Harga Saat Ini:1175
Rata-rata Fair Value:2078
Median Fair Value:1959
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1507
EPS Growth Method:3288
ROE Method:0
PE Band:2539
PB Band:1701
Rata-rata:2259
PB Band
PB rata-rata0.7x
Fair Value:979
Margin of Safety:-16.7%
PE Band
PE rata-rata7.1x
Fair Value:1468
Margin of Safety:24.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1959 |
| Year 1 | 1959 |
| Year 2 | 1959 |
| Year 3 | 1959 |
| Year 4 | 1959 |
| Year 5 | 1959 |
Return on Equity (ROE):0.00%
Book Value:1959.24
Fair Value:1959
Price:1175
Margin of Safety:23.22%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 282 | 1690 |
| Year 1 | 282 | 1800 |
| Year 2 | 282 | 1917 |
| Year 3 | 282 | 2041 |
| Year 4 | 282 | 2174 |
| Year 5 | 282 | 2315 |
CAGR 5Y:0.00%
EPS:281.66
Fair Value:4275
Price:1175
Margin of Safety:168.84%
ROE Method
ROE:0.00%
Book Value:1959.24
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%