Q4 2025
CTRAPT Ciputra Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1243
Margin of Safety:94.21%
ROE:0.00%
EPS Growth Method
Fair Value:2339
Margin of Safety:265.44%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.45x
Median:1.21x
PE Band
Rata-rata:14.96x
Median:14.00x
Harga Saat Ini:710
Rata-rata Fair Value:1194
Median Fair Value:1243
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:956
EPS Growth Method:1799
ROE Method:0
PE Band:1702
PB Band:1533
Rata-rata:1498
PB Band
PB rata-rata1.0x
Fair Value:1335
Margin of Safety:88.0%
PE Band
PE rata-rata9.7x
Fair Value:1431
Margin of Safety:101.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1243 |
| Year 1 | 1243 |
| Year 2 | 1243 |
| Year 3 | 1243 |
| Year 4 | 1243 |
| Year 5 | 1243 |
Return on Equity (ROE):0.00%
Book Value:1242.94
Fair Value:1243
Price:710
Margin of Safety:94.21%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 133 | 800 |
| Year 1 | 133 | 852 |
| Year 2 | 133 | 907 |
| Year 3 | 133 | 966 |
| Year 4 | 133 | 1029 |
| Year 5 | 133 | 1096 |
CAGR 5Y:0.00%
EPS:133.31
Fair Value:2339
Price:710
Margin of Safety:265.44%
ROE Method
ROE:0.00%
Book Value:1242.94
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%