Q4 2025
BKDPPT Bukit Darmo Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:42
Margin of Safety:-66.08%
ROE:0.00%
EPS Growth Method
Fair Value:2
Margin of Safety:-98.04%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.06x
Median:1.01x
PE Band
Rata-rata:-14.11x
Median:-13.44x
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:22
PB Band:15
Rata-rata:18
PB Band
PB rata-rata1.2x
Fair Value:21
Margin of Safety:-59.7%
PE Band
PE rata-rata-13.4x
Fair Value:28
Margin of Safety:-47.9%
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:-66.08%
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:-98.04%
ROE Method
ROE:0.00%
Book Value:42.4
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%