Q4 2025
DARTPT Duta Anggada Realty Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:398
Margin of Safety:169.00%
ROE:0.00%
EPS Growth Method
Fair Value:-311
Margin of Safety:-310.35%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.56x
Median:0.39x
PE Band
Rata-rata:13.65x
Median:6.33x
Harga Saat Ini:138
Rata-rata Fair Value:29
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:306
EPS Growth Method:-239
ROE Method:0
PB Band:159
Rata-rata:233
PB Band
PB rata-rata0.3x
Fair Value:108
Margin of Safety:-21.7%
PE Band
PE rata-rata-1.5x
Fair Value:123
Margin of Safety:-10.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 398 |
| Year 1 | 398 |
| Year 2 | 398 |
| Year 3 | 398 |
| Year 4 | 398 |
| Year 5 | 398 |
Return on Equity (ROE):0.00%
Book Value:398.12
Fair Value:398
Price:138
Margin of Safety:169.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -86 | -518 |
| Year 1 | -86 | -551 |
| Year 2 | -86 | -587 |
| Year 3 | -86 | -625 |
| Year 4 | -86 | -666 |
| Year 5 | -86 | -709 |
CAGR 5Y:0.00%
EPS:-86.3
Fair Value:-311
Price:138
Margin of Safety:-310.35%
ROE Method
ROE:0.00%
Book Value:398.12
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%