Q4 2025
BKSLPT Sentul City Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:86
Margin of Safety:32.78%
ROE:0.00%
EPS Growth Method
Fair Value:89
Margin of Safety:37.46%
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:65.19x
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:32
PB Band:89
Rata-rata:64
PB Band
PB rata-rata0.6x
Fair Value:93
Margin of Safety:-17.0%
PE Band
PE rata-rata165.5x
Fair Value:106
Margin of Safety:-5.8%
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:32.78%
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:37.46%
ROE Method
ROE:0.00%
Book Value:86.31
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%