Q1 2026
BKDPPT Bukit Darmo Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:23
Margin of Safety:-81.79%
ROE:-10.05%
EPS Growth Method
Fair Value:0
Margin of Safety:-99.93%
CAGR 5Y:0.00%
ROE Method
Fair Value:-40
Margin of Safety:-131.06%
Fair PBV:-1.00
PB Band
Rata-rata:1.10x
Median:1.01x
PE Band
Rata-rata:-14.22x
Median:-13.44x
Harga Saat Ini:125
Rata-rata Fair Value:-5
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:18
EPS Growth Method:0
ROE Method:-31
PE Band:51
PB Band:33
Rata-rata:26
PB Band
PB rata-rata1.2x
Fair Value:48
Margin of Safety:-61.5%
PE Band
PE rata-rata-13.4x
Fair Value:63
Margin of Safety:-49.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 40 |
| Year 1 | 36 |
| Year 2 | 32 |
| Year 3 | 29 |
| Year 4 | 26 |
| Year 5 | 23 |
Return on Equity (ROE):-10.05%
Book Value:39.88
Fair Value:23
Price:125
Margin of Safety:-81.79%
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 | -37 |
| Year 5 | -5 | -40 |
CAGR 5Y:0.00%
EPS:-4.84
Fair Value:0
Price:125
Margin of Safety:-99.93%
ROE Method
ROE:-10.05%
Book Value:39.88
Fair PBV:-1.00
Fair Value:-40
Margin of Safety:-131.06%