Q4 2025
BAPIPT Bhakti Agung Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:69
Margin of Safety:244.04%
ROE:-0.69%
EPS Growth Method
Fair Value:38
Margin of Safety:89.73%
CAGR 5Y:0.00%
ROE Method
Fair Value:-5
Margin of Safety:-124.65%
Fair PBV:-0.07
PB Band
Rata-rata:0.48x
Median:0.65x
PE Band
Rata-rata:-162.46x
Median:-19.56x
Harga Saat Ini:29
Rata-rata Fair Value:34
Median Fair Value:38
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:53
EPS Growth Method:29
ROE Method:-4
PE Band:734
PB Band:38
Rata-rata:213
PB Band
PB rata-rata0.5x
Fair Value:52
Margin of Safety:79.4%
PE Band
PE rata-rata-259.1x
Fair Value:1522
Margin of Safety:5146.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 71 |
| Year 1 | 71 |
| Year 2 | 70 |
| Year 3 | 70 |
| Year 4 | 69 |
| Year 5 | 69 |
Return on Equity (ROE):-0.69%
Book Value:71.24
Fair Value:69
Price:29
Margin of Safety:244.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -24 |
| Year 1 | -4 | -26 |
| Year 2 | -4 | -28 |
| Year 3 | -4 | -29 |
| Year 4 | -4 | -31 |
| Year 5 | -4 | -33 |
CAGR 5Y:0.00%
EPS:-4.05
Fair Value:38
Price:29
Margin of Safety:89.73%
ROE Method
ROE:-0.69%
Book Value:71.24
Fair PBV:-0.07
Fair Value:-5
Margin of Safety:-124.65%