Q4 2025
ADCPPT Adhi Commuter Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-11849
Margin of Safety:-23798.17%
ROE:-463.00%
EPS Growth Method
Fair Value:-761
Margin of Safety:-1621.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:-870
Margin of Safety:-1840.88%
Fair PBV:-46.30
PB Band
Rata-rata:0.66x
Median:0.43x
PE Band
Rata-rata:16.19x
Median:9.84x
Harga Saat Ini:53
Rata-rata Fair Value:-4493
Median Fair Value:-870
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-9115
EPS Growth Method:-585
ROE Method:-670
PB Band:10
Rata-rata:10
PB Band
PB rata-rata0.7x
Fair Value:14
Margin of Safety:-74.3%
PE Band
PE rata-rata20.3x
Fair Value:-2037
Margin of Safety:-3943.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 19 |
| Year 1 | -68 |
| Year 2 | 248 |
| Year 3 | -899 |
| Year 4 | 3264 |
| Year 5 | -11849 |
Return on Equity (ROE):-463.00%
Book Value:18.8
Fair Value:-11849
Price:53
Margin of Safety:-23798.17%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -95 | -569 |
| Year 1 | -95 | -606 |
| Year 2 | -95 | -645 |
| Year 3 | -95 | -687 |
| Year 4 | -95 | -732 |
| Year 5 | -95 | -779 |
CAGR 5Y:0.00%
EPS:-94.82
Fair Value:-761
Price:53
Margin of Safety:-1621.34%
ROE Method
ROE:-463.00%
Book Value:18.8
Fair PBV:-46.30
Fair Value:-870
Margin of Safety:-1840.88%