Q3 2022
SKYBPT Northcliff Citranusa Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:82
Margin of Safety:61.49%
ROE:0.00%
EPS Growth Method
Fair Value:82
Margin of Safety:61.49%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.06x
Median:2.22x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:51
Rata-rata Fair Value:55
Median Fair Value:82
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:63
EPS Growth Method:63
ROE Method:0
PB Band:194
Rata-rata:107
PB Band
PB rata-rata2.5x
Fair Value:208
Margin of Safety:308.8%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 82 |
| Year 1 | 82 |
| Year 2 | 82 |
| Year 3 | 82 |
| Year 4 | 82 |
| Year 5 | 82 |
Return on Equity (ROE):0.00%
Book Value:82.36
Fair Value:82
Price:51
Margin of Safety:61.49%
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:82
Price:51
Margin of Safety:61.49%
ROE Method
ROE:0.00%
Book Value:82.36
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%