Q4 2025
APLNPT Agung Podomoro Land Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:493
Margin of Safety:276.34%
ROE:0.00%
EPS Growth Method
Fair Value:717
Margin of Safety:446.96%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.68x
Median:0.45x
PE Band
Rata-rata:1.98x
Median:4.59x
Harga Saat Ini:150
Rata-rata Fair Value:403
Median Fair Value:493
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:379
EPS Growth Method:551
ROE Method:0
PE Band:48
PB Band:294
Rata-rata:318
PB Band
PB rata-rata0.3x
Fair Value:165
Margin of Safety:9.8%
PE Band
PE rata-rata7.4x
Fair Value:229
Margin of Safety:52.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 493 |
| Year 1 | 493 |
| Year 2 | 493 |
| Year 3 | 493 |
| Year 4 | 493 |
| Year 5 | 493 |
Return on Equity (ROE):0.00%
Book Value:493
Fair Value:493
Price:150
Margin of Safety:276.34%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 27 | 163 |
| Year 1 | 27 | 174 |
| Year 2 | 27 | 185 |
| Year 3 | 27 | 197 |
| Year 4 | 27 | 210 |
| Year 5 | 27 | 224 |
CAGR 5Y:0.00%
EPS:27.19
Fair Value:717
Price:150
Margin of Safety:446.96%
ROE Method
ROE:0.00%
Book Value:493
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%