Q4 2025
WOODPT Integra Indocabinet Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:700
Margin of Safety:136.51%
ROE:0.00%
EPS Growth Method
Fair Value:915
Margin of Safety:209.27%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.85x
Median:0.75x
PE Band
Rata-rata:-11.19x
Median:11.23x
Harga Saat Ini:300
Rata-rata Fair Value:539
Median Fair Value:700
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:539
EPS Growth Method:704
ROE Method:0
PB Band:463
Rata-rata:569
PB Band
PB rata-rata0.8x
Fair Value:555
Margin of Safety:84.9%
PE Band
PE rata-rata-33.7x
Fair Value:-895
Margin of Safety:-398.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 700 |
| Year 1 | 700 |
| Year 2 | 700 |
| Year 3 | 700 |
| Year 4 | 700 |
| Year 5 | 700 |
Return on Equity (ROE):0.00%
Book Value:700.07
Fair Value:700
Price:300
Margin of Safety:136.51%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 26 | 157 |
| Year 1 | 26 | 167 |
| Year 2 | 26 | 178 |
| Year 3 | 26 | 190 |
| Year 4 | 26 | 202 |
| Year 5 | 26 | 215 |
CAGR 5Y:0.00%
EPS:26.2
Fair Value:915
Price:300
Margin of Safety:209.27%
ROE Method
ROE:0.00%
Book Value:700.07
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%