Q1 2026
DARTPT Duta Anggada Realty Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:524
Margin of Safety:333.13%
ROE:8.05%
EPS Growth Method
Fair Value:-307
Margin of Safety:-354.07%
CAGR 5Y:0.00%
ROE Method
Fair Value:287
Margin of Safety:136.81%
Fair PBV:0.81
PB Band
Rata-rata:0.55x
Median:0.39x
PE Band
Rata-rata:13.23x
Median:6.11x
Harga Saat Ini:125
Rata-rata Fair Value:168
Median Fair Value:287
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:403
EPS Growth Method:-236
ROE Method:220
PB Band:156
Rata-rata:260
PB Band
PB rata-rata0.3x
Fair Value:114
Margin of Safety:-8.5%
PE Band
PE rata-rata-1.6x
Fair Value:130
Margin of Safety:4.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 356 |
| Year 1 | 384 |
| Year 2 | 415 |
| Year 3 | 449 |
| Year 4 | 485 |
| Year 5 | 524 |
Return on Equity (ROE):8.05%
Book Value:355.81
Fair Value:524
Price:125
Margin of Safety:333.13%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -81 | -484 |
| Year 1 | -81 | -516 |
| Year 2 | -81 | -549 |
| Year 3 | -81 | -585 |
| Year 4 | -81 | -623 |
| Year 5 | -81 | -663 |
CAGR 5Y:0.00%
EPS:-80.68
Fair Value:-307
Price:125
Margin of Safety:-354.07%
ROE Method
ROE:8.05%
Book Value:355.81
Fair PBV:0.81
Fair Value:287
Margin of Safety:136.81%