Q1 2026
WOODPT Integra Indocabinet Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:932
Margin of Safety:352.37%
ROE:5.92%
EPS Growth Method
Fair Value:728
Margin of Safety:253.63%
CAGR 5Y:-39.08%
ROE Method
Fair Value:414
Margin of Safety:100.76%
Fair PBV:0.59
PB Band
Rata-rata:0.83x
Median:0.72x
PE Band
Rata-rata:-8.48x
Median:11.37x
Harga Saat Ini:224
Rata-rata Fair Value:691
Median Fair Value:728
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:717
EPS Growth Method:560
ROE Method:318
PB Band:483
Rata-rata:519
PB Band
PB rata-rata0.7x
Fair Value:514
Margin of Safety:129.5%
PE Band
PE rata-rata-31.1x
Fair Value:-298
Margin of Safety:-233.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 699 |
| Year 1 | 740 |
| Year 2 | 784 |
| Year 3 | 831 |
| Year 4 | 880 |
| Year 5 | 932 |
Return on Equity (ROE):5.92%
Book Value:699.14
Fair Value:932
Price:224
Margin of Safety:352.37%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 9 | 21 |
| Year 1 | 5 | 23 |
| Year 2 | 3 | 24 |
| Year 3 | 2 | 26 |
| Year 4 | 1 | 28 |
| Year 5 | 1 | 29 |
CAGR 5Y:-39.08%
EPS:8.82
Fair Value:728
Price:224
Margin of Safety:253.63%
ROE Method
ROE:5.92%
Book Value:699.14
Fair PBV:0.59
Fair Value:414
Margin of Safety:100.76%