Q1 2026
BUVAPT Bukit Uluwatu Villa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:95
Margin of Safety:-90.04%
ROE:2.78%
EPS Growth Method
Fair Value:90
Margin of Safety:-90.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:23
Margin of Safety:-97.59%
Fair PBV:0.28
PB Band
Rata-rata:2.67x
Median:1.35x
PE Band
Rata-rata:58.96x
Median:20.20x
Harga Saat Ini:855
Rata-rata Fair Value:69
Median Fair Value:90
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:73
EPS Growth Method:69
ROE Method:18
PE Band:33
PB Band:153
Rata-rata:69
PB Band
PB rata-rata5.4x
Fair Value:404
Margin of Safety:-52.7%
PE Band
PE rata-rata149.5x
Fair Value:108
Margin of Safety:-87.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 83 |
| Year 1 | 85 |
| Year 2 | 88 |
| Year 3 | 90 |
| Year 4 | 93 |
| Year 5 | 95 |
Return on Equity (ROE):2.78%
Book Value:82.95
Fair Value:95
Price:855
Margin of Safety:-90.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 5 |
| Year 1 | 1 | 5 |
| Year 2 | 1 | 6 |
| Year 3 | 1 | 6 |
| Year 4 | 1 | 6 |
| Year 5 | 1 | 7 |
CAGR 5Y:0.00%
EPS:0.81
Fair Value:90
Price:855
Margin of Safety:-90.62%
ROE Method
ROE:2.78%
Book Value:82.95
Fair PBV:0.28
Fair Value:23
Margin of Safety:-97.59%