Q4 2025
LUCYPT Lima Dua Lima Tiga Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:39
Margin of Safety:-97.60%
ROE:0.00%
EPS Growth Method
Fair Value:39
Margin of Safety:-97.60%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:6.39x
Median:2.50x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:935
Rata-rata Fair Value:26
Median Fair Value:39
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:30
EPS Growth Method:30
ROE Method:0
PB Band:110
Rata-rata:57
PB Band
PB rata-rata6.4x
Fair Value:144
Margin of Safety:-84.7%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 39 |
| Year 1 | 39 |
| Year 2 | 39 |
| Year 3 | 39 |
| Year 4 | 39 |
| Year 5 | 39 |
Return on Equity (ROE):0.00%
Book Value:39.17
Fair Value:39
Price:935
Margin of Safety:-97.60%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:39
Price:935
Margin of Safety:-97.60%
ROE Method
ROE:0.00%
Book Value:39.17
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%