Q1 2026
DADAPT Diamond Citra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:58
Margin of Safety:15.52%
ROE:3.04%
EPS Growth Method
Fair Value:56
Margin of Safety:11.96%
CAGR 5Y:1.01%
ROE Method
Fair Value:15
Margin of Safety:-69.80%
Fair PBV:0.30
PB Band
Rata-rata:1.11x
Median:1.01x
PE Band
Rata-rata:69.80x
Median:44.25x
Harga Saat Ini:50
Rata-rata Fair Value:43
Median Fair Value:56
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:44
EPS Growth Method:43
ROE Method:12
PE Band:40
PB Band:42
Rata-rata:36
PB Band
PB rata-rata0.8x
Fair Value:40
Margin of Safety:-20.0%
PE Band
PE rata-rata100.8x
Fair Value:75
Margin of Safety:49.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 50 |
| Year 1 | 51 |
| Year 2 | 53 |
| Year 3 | 54 |
| Year 4 | 56 |
| Year 5 | 58 |
Return on Equity (ROE):3.04%
Book Value:49.74
Fair Value:58
Price:50
Margin of Safety:15.52%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 5 |
| Year 1 | 1 | 5 |
| Year 2 | 1 | 5 |
| Year 3 | 1 | 6 |
| Year 4 | 1 | 6 |
| Year 5 | 1 | 6 |
CAGR 5Y:1.01%
EPS:0.74
Fair Value:56
Price:50
Margin of Safety:11.96%
ROE Method
ROE:3.04%
Book Value:49.74
Fair PBV:0.30
Fair Value:15
Margin of Safety:-69.80%