Q4 2025
BKSLPT Sentul City Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:86
Margin of Safety:-24.29%
ROE:0.00%
EPS Growth Method
Fair Value:89
Margin of Safety:-21.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.78x
Median:0.60x
PE Band
Rata-rata:67.01x
Median:14.87x
Harga Saat Ini:112
Rata-rata Fair Value:59
Median Fair Value:86
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:66
EPS Growth Method:69
ROE Method:0
PE Band:19
PB Band:51
Rata-rata:51
PB Band
PB rata-rata0.7x
Fair Value:55
Margin of Safety:-50.5%
PE Band
PE rata-rata172.1x
Fair Value:63
Margin of Safety:-44.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 86 |
| Year 1 | 86 |
| Year 2 | 86 |
| Year 3 | 86 |
| Year 4 | 86 |
| Year 5 | 86 |
Return on Equity (ROE):0.00%
Book Value:86.31
Fair Value:86
Price:112
Margin of Safety:-24.29%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 2 |
| Year 1 | 0 | 2 |
| Year 2 | 0 | 3 |
| Year 3 | 0 | 3 |
| Year 4 | 0 | 3 |
| Year 5 | 0 | 3 |
CAGR 5Y:0.00%
EPS:0.37
Fair Value:89
Price:112
Margin of Safety:-21.62%
ROE Method
ROE:0.00%
Book Value:86.31
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%