Q1 2026
WOODPT Integra Indocabinet Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:932
Margin of Safety:-
ROE:5.92%
EPS Growth Method
Fair Value:728
Margin of Safety:-
CAGR 5Y:-39.08%
ROE Method
Fair Value:414
Margin of Safety:-
Fair PBV:0.59
PB Band
Rata-rata:0.82x
Median:0.72x
PE Band
Rata-rata:-9.04x
Median:11.23x
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:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-32.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
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:-
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:-
ROE Method
ROE:5.92%
Book Value:699.14
Fair PBV:0.59
Fair Value:414
Margin of Safety:-