Q1 2026
CTRAPT Ciputra Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2466
Margin of Safety:332.63%
ROE:13.20%
EPS Growth Method
Fair Value:2602
Margin of Safety:356.57%
CAGR 5Y:5.26%
ROE Method
Fair Value:1751
Margin of Safety:207.25%
Fair PBV:1.32
PB Band
Rata-rata:1.42x
Median:1.20x
PE Band
Rata-rata:14.68x
Median:13.84x
Harga Saat Ini:545
Rata-rata Fair Value:2273
Median Fair Value:2466
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1897
EPS Growth Method:2002
ROE Method:1347
PE Band:1469
PB Band:1385
Rata-rata:1620
PB Band
PB rata-rata0.9x
Fair Value:1146
Margin of Safety:110.3%
PE Band
PE rata-rata8.9x
Fair Value:1162
Margin of Safety:113.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1326 |
| Year 1 | 1502 |
| Year 2 | 1700 |
| Year 3 | 1924 |
| Year 4 | 2178 |
| Year 5 | 2466 |
Return on Equity (ROE):13.20%
Book Value:1326.48
Fair Value:2466
Price:545
Margin of Safety:332.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 136 | 931 |
| Year 1 | 143 | 992 |
| Year 2 | 151 | 1056 |
| Year 3 | 159 | 1125 |
| Year 4 | 167 | 1198 |
| Year 5 | 176 | 1276 |
CAGR 5Y:5.26%
EPS:136.01
Fair Value:2602
Price:545
Margin of Safety:356.57%
ROE Method
ROE:13.20%
Book Value:1326.48
Fair PBV:1.32
Fair Value:1751
Margin of Safety:207.25%