Q3 2025
ADCPPT Adhi Commuter Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:123
Margin of Safety:146.81%
ROE:0.98%
EPS Growth Method
Fair Value:120
Margin of Safety:140.83%
CAGR 5Y:0.00%
ROE Method
Fair Value:12
Margin of Safety:-77.00%
Fair PBV:0.10
PB Band
Rata-rata:0.37x
Median:0.43x
PE Band
Rata-rata:29.32x
Median:13.04x
Harga Saat Ini:54
Rata-rata Fair Value:85
Median Fair Value:120
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:95
EPS Growth Method:93
ROE Method:9
PE Band:9
PB Band:36
Rata-rata:48
PB Band
PB rata-rata0.4x
Fair Value:53
Margin of Safety:-1.1%
PE Band
PE rata-rata27.5x
Fair Value:10
Margin of Safety:-80.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 118 |
| Year 1 | 119 |
| Year 2 | 120 |
| Year 3 | 121 |
| Year 4 | 122 |
| Year 5 | 123 |
Return on Equity (ROE):0.98%
Book Value:117.54
Fair Value:123
Price:54
Margin of Safety:146.81%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 2 |
| Year 1 | 0 | 2 |
| Year 2 | 0 | 2 |
| Year 3 | 0 | 3 |
| Year 4 | 0 | 3 |
| Year 5 | 0 | 3 |
CAGR 5Y:0.00%
EPS:0.35
Fair Value:120
Price:54
Margin of Safety:140.83%
ROE Method
ROE:0.98%
Book Value:117.54
Fair PBV:0.10
Fair Value:12
Margin of Safety:-77.00%