Q3 2018
NIPSPT Nipress Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:833
Margin of Safety:-
ROE:8.86%
EPS Growth Method
Fair Value:597
Margin of Safety:-
CAGR 5Y:-15.11%
ROE Method
Fair Value:483
Margin of Safety:-
Fair PBV:0.89
PB Band
Rata-rata:0.64x
Median:0.61x
PE Band
Rata-rata:11.60x
Median:7.35x
Harga Saat Ini:#N/A
Rata-rata Fair Value:637
Median Fair Value:597
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:641
EPS Growth Method:459
ROE Method:371
Rata-rata:490
PB Band
PB rata-rata0.9x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata21.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 545 |
| Year 1 | 593 |
| Year 2 | 646 |
| Year 3 | 703 |
| Year 4 | 765 |
| Year 5 | 833 |
Return on Equity (ROE):8.86%
Book Value:544.88
Fair Value:833
Price:#N/A
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 9 | 38 |
| Year 1 | 8 | 40 |
| Year 2 | 7 | 43 |
| Year 3 | 6 | 46 |
| Year 4 | 5 | 49 |
| Year 5 | 4 | 52 |
CAGR 5Y:-15.11%
EPS:9.13
Fair Value:597
Price:#N/A
Margin of Safety:-
ROE Method
ROE:8.86%
Book Value:544.88
Fair PBV:0.89
Fair Value:483
Margin of Safety:-