Q1 2026
ADCPPT Adhi Commuter Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-16845
Margin of Safety:-33789.49%
ROE:-494.50%
EPS Growth Method
Fair Value:-772
Margin of Safety:-1643.08%
CAGR 5Y:0.00%
ROE Method
Fair Value:-872
Margin of Safety:-1843.59%
Fair PBV:-49.45
PB Band
Rata-rata:0.75x
Median:0.43x
PE Band
Rata-rata:15.55x
Median:9.70x
Harga Saat Ini:50
Rata-rata Fair Value:-6163
Median Fair Value:-872
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-12957
EPS Growth Method:-593
ROE Method:-671
PB Band:10
Rata-rata:10
PB Band
PB rata-rata0.8x
Fair Value:15
Margin of Safety:-70.6%
PE Band
PE rata-rata20.2x
Fair Value:-1943
Margin of Safety:-3986.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 18 |
| Year 1 | -70 |
| Year 2 | 274 |
| Year 3 | -1082 |
| Year 4 | 4270 |
| Year 5 | -16845 |
Return on Equity (ROE):-494.50%
Book Value:17.63
Fair Value:-16845
Price:50
Margin of Safety:-33789.49%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -96 | -576 |
| Year 1 | -96 | -613 |
| Year 2 | -96 | -653 |
| Year 3 | -96 | -696 |
| Year 4 | -96 | -741 |
| Year 5 | -96 | -789 |
CAGR 5Y:0.00%
EPS:-96
Fair Value:-772
Price:50
Margin of Safety:-1643.08%
ROE Method
ROE:-494.50%
Book Value:17.63
Fair PBV:-49.45
Fair Value:-872
Margin of Safety:-1843.59%