Q1 2026
BKDPPT Bukit Darmo Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:23
Margin of Safety:-
ROE:-10.05%
EPS Growth Method
Fair Value:0
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-40
Margin of Safety:-
Fair PBV:-1.00
PB Band
Rata-rata:1.05x
Median:1.01x
PE Band
Rata-rata:-13.86x
Median:-12.65x
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
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-12.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
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:-
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:-
ROE Method
ROE:-10.05%
Book Value:39.88
Fair PBV:-1.00
Fair Value:-40
Margin of Safety:-