Q1 2026
PANIPT Pantai Indah Kapuk Dua Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2421
Margin of Safety:-
ROE:8.11%
EPS Growth Method
Fair Value:270051
Margin of Safety:-
CAGR 5Y:332.75%
ROE Method
Fair Value:1330
Margin of Safety:-
Fair PBV:0.81
PB Band
Rata-rata:7.93x
Median:5.21x
PE Band
Rata-rata:223.42x
Median:84.42x
Harga Saat Ini:6650
Rata-rata Fair Value:91267
Median Fair Value:2421
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1863
EPS Growth Method:207731
ROE Method:1023
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata12.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata372.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1639 |
| Year 1 | 1772 |
| Year 2 | 1916 |
| Year 3 | 2072 |
| Year 4 | 2240 |
| Year 5 | 2421 |
Return on Equity (ROE):8.11%
Book Value:1639.46
Fair Value:2421
Price:6650
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 99 | 195908 |
| Year 1 | 430 | 208642 |
| Year 2 | 1859 | 222204 |
| Year 3 | 8045 | 236647 |
| Year 4 | 34815 | 252029 |
| Year 5 | 150661 | 268411 |
CAGR 5Y:332.75%
EPS:99.27
Fair Value:270051
Price:6650
Margin of Safety:-
ROE Method
ROE:8.11%
Book Value:1639.46
Fair PBV:0.81
Fair Value:1330
Margin of Safety:-