Q4 2025
BKDPPT Bukit Darmo Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:42
Margin of Safety:-25.61%
ROE:0.00%
EPS Growth Method
Fair Value:2
Margin of Safety:-95.70%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.04x
Median:1.01x
PE Band
Rata-rata:-13.91x
Median:-12.65x
Harga Saat Ini:53
Rata-rata Fair Value:15
Median Fair Value:2
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:33
EPS Growth Method:2
ROE Method:0
PE Band:48
PB Band:32
Rata-rata:29
PB Band
PB rata-rata1.1x
Fair Value:44
Margin of Safety:-17.6%
PE Band
PE rata-rata-12.7x
Fair Value:57
Margin of Safety:8.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 42 |
| Year 1 | 42 |
| Year 2 | 42 |
| Year 3 | 42 |
| Year 4 | 42 |
| Year 5 | 42 |
Return on Equity (ROE):0.00%
Book Value:42.4
Fair Value:42
Price:53
Margin of Safety:-25.61%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -29 |
| Year 1 | -5 | -31 |
| Year 2 | -5 | -33 |
| Year 3 | -5 | -35 |
| Year 4 | -5 | -38 |
| Year 5 | -5 | -40 |
CAGR 5Y:0.00%
EPS:-4.86
Fair Value:2
Price:53
Margin of Safety:-95.70%
ROE Method
ROE:0.00%
Book Value:42.4
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%