Q1 2026
APLNPT Agung Podomoro Land Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:777
Margin of Safety:-
ROE:8.46%
EPS Growth Method
Fair Value:660
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:438
Margin of Safety:-
Fair PBV:0.85
PB Band
Rata-rata:0.66x
Median:0.41x
PE Band
Rata-rata:2.32x
Median:4.77x
Harga Saat Ini:119
Rata-rata Fair Value:625
Median Fair Value:660
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:598
EPS Growth Method:508
ROE Method:337
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 518 |
| Year 1 | 562 |
| Year 2 | 609 |
| Year 3 | 661 |
| Year 4 | 717 |
| Year 5 | 777 |
Return on Equity (ROE):8.46%
Book Value:517.98
Fair Value:777
Price:119
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 104 |
| Year 1 | 17 | 110 |
| Year 2 | 17 | 118 |
| Year 3 | 17 | 125 |
| Year 4 | 17 | 133 |
| Year 5 | 17 | 142 |
CAGR 5Y:0.00%
EPS:17.27
Fair Value:660
Price:119
Margin of Safety:-
ROE Method
ROE:8.46%
Book Value:517.98
Fair PBV:0.85
Fair Value:438
Margin of Safety:-