Q1 2026
DILDPT Intiland Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:833
Margin of Safety:-
ROE:8.86%
EPS Growth Method
Fair Value:589
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:483
Margin of Safety:-
Fair PBV:0.89
PB Band
Rata-rata:0.81x
Median:0.68x
PE Band
Rata-rata:6.69x
Median:14.65x
Harga Saat Ini:115
Rata-rata Fair Value:635
Median Fair Value:589
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:641
EPS Growth Method:453
ROE Method:371
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-22.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 545 |
| Year 1 | 593 |
| Year 2 | 646 |
| Year 3 | 703 |
| Year 4 | 765 |
| Year 5 | 833 |
Return on Equity (ROE):8.86%
Book Value:544.86
Fair Value:833
Price:115
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 33 |
| Year 1 | 5 | 35 |
| Year 2 | 5 | 37 |
| Year 3 | 5 | 39 |
| Year 4 | 5 | 42 |
| Year 5 | 5 | 45 |
CAGR 5Y:0.00%
EPS:5.42
Fair Value:589
Price:115
Margin of Safety:-
ROE Method
ROE:8.86%
Book Value:544.86
Fair PBV:0.89
Fair Value:483
Margin of Safety:-