Q4 2025
DFAMPT Dafam Property Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:9
Margin of Safety:-91.24%
ROE:0.00%
EPS Growth Method
Fair Value:-50
Margin of Safety:-146.48%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:8.95x
Median:4.76x
PE Band
Rata-rata:184.69x
Median:-7.69x
Harga Saat Ini:96
Rata-rata Fair Value:-13
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:7
EPS Growth Method:-38
ROE Method:0
PB Band:58
Rata-rata:33
PB Band
PB rata-rata5.6x
Fair Value:47
Margin of Safety:-50.7%
PE Band
PE rata-rata-18.1x
Fair Value:117
Margin of Safety:21.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 9 |
| Year 1 | 9 |
| Year 2 | 9 |
| Year 3 | 9 |
| Year 4 | 9 |
| Year 5 | 9 |
Return on Equity (ROE):0.00%
Book Value:9.37
Fair Value:9
Price:96
Margin of Safety:-91.24%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -43 |
| Year 1 | -7 | -46 |
| Year 2 | -7 | -49 |
| Year 3 | -7 | -52 |
| Year 4 | -7 | -55 |
| Year 5 | -7 | -59 |
CAGR 5Y:0.00%
EPS:-7.19
Fair Value:-50
Price:96
Margin of Safety:-146.48%
ROE Method
ROE:0.00%
Book Value:9.37
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%