Q1 2026
ASRIPT Alam Sutera Realty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:890
Margin of Safety:-
ROE:8.65%
EPS Growth Method
Fair Value:777
Margin of Safety:-
CAGR 5Y:16.37%
ROE Method
Fair Value:509
Margin of Safety:-
Fair PBV:0.87
PB Band
Rata-rata:1.08x
Median:0.80x
PE Band
Rata-rata:13.36x
Median:10.03x
Harga Saat Ini:111
Rata-rata Fair Value:725
Median Fair Value:777
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:685
EPS Growth Method:598
ROE Method:391
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-rata13.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 588 |
| Year 1 | 639 |
| Year 2 | 694 |
| Year 3 | 754 |
| Year 4 | 819 |
| Year 5 | 890 |
Return on Equity (ROE):8.65%
Book Value:587.65
Fair Value:890
Price:111
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 138 |
| Year 1 | 18 | 147 |
| Year 2 | 21 | 157 |
| Year 3 | 24 | 167 |
| Year 4 | 28 | 178 |
| Year 5 | 33 | 189 |
CAGR 5Y:16.37%
EPS:15.26
Fair Value:777
Price:111
Margin of Safety:-
ROE Method
ROE:8.65%
Book Value:587.65
Fair PBV:0.87
Fair Value:509
Margin of Safety:-