Q1 2026
DFAMPT Dafam Property Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3
Margin of Safety:-96.11%
ROE:-9.01%
EPS Growth Method
Fair Value:-26
Margin of Safety:-131.10%
CAGR 5Y:0.00%
ROE Method
Fair Value:-5
Margin of Safety:-105.62%
Fair PBV:-0.90
PB Band
Rata-rata:9.64x
Median:5.20x
PE Band
Rata-rata:173.32x
Median:-8.09x
Harga Saat Ini:88
Rata-rata Fair Value:-9
Median Fair Value:-5
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2
EPS Growth Method:-20
ROE Method:-4
PB Band:41
Rata-rata:22
PB Band
PB rata-rata7.1x
Fair Value:39
Margin of Safety:-55.6%
PE Band
PE rata-rata-18.8x
Fair Value:75
Margin of Safety:-14.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5 |
| Year 1 | 5 |
| Year 2 | 4 |
| Year 3 | 4 |
| Year 4 | 4 |
| Year 5 | 3 |
Return on Equity (ROE):-9.01%
Book Value:5.18
Fair Value:3
Price:88
Margin of Safety:-96.11%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -23 |
| Year 1 | -4 | -24 |
| Year 2 | -4 | -26 |
| Year 3 | -4 | -27 |
| Year 4 | -4 | -29 |
| Year 5 | -4 | -31 |
CAGR 5Y:0.00%
EPS:-3.77
Fair Value:-26
Price:88
Margin of Safety:-131.10%
ROE Method
ROE:-9.01%
Book Value:5.18
Fair PBV:-0.90
Fair Value:-5
Margin of Safety:-105.62%