Q4 2025
PPRIPT Paperocks Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:90
Margin of Safety:-34.03%
ROE:0.00%
EPS Growth Method
Fair Value:125
Margin of Safety:-8.71%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.02x
Median:0.94x
PE Band
Rata-rata:25.38x
Median:27.93x
Harga Saat Ini:178
Rata-rata Fair Value:72
Median Fair Value:90
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:70
EPS Growth Method:96
ROE Method:0
PE Band:107
PB Band:92
Rata-rata:91
PB Band
PB rata-rata1.0x
Fair Value:120
Margin of Safety:-32.7%
PE Band
PE rata-rata25.4x
Fair Value:139
Margin of Safety:-21.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 90 |
| Year 1 | 90 |
| Year 2 | 90 |
| Year 3 | 90 |
| Year 4 | 90 |
| Year 5 | 90 |
Return on Equity (ROE):0.00%
Book Value:90.38
Fair Value:90
Price:178
Margin of Safety:-34.03%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 4 | 25 |
| Year 1 | 4 | 27 |
| Year 2 | 4 | 29 |
| Year 3 | 4 | 31 |
| Year 4 | 4 | 33 |
| Year 5 | 4 | 35 |
CAGR 5Y:0.00%
EPS:4.22
Fair Value:125
Price:178
Margin of Safety:-8.71%
ROE Method
ROE:0.00%
Book Value:90.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%