Q3 2025
DPUMPT Dua Putra Utama Makmur Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:111
Margin of Safety:-11.26%
ROE:3.27%
EPS Growth Method
Fair Value:21
Margin of Safety:-82.86%
CAGR 5Y:0.00%
ROE Method
Fair Value:31
Margin of Safety:-75.27%
Fair PBV:0.33
PB Band
Rata-rata:0.81x
Median:0.38x
PE Band
Rata-rata:4.49x
Median:-0.83x
Harga Saat Ini:88
Rata-rata Fair Value:54
Median Fair Value:31
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:85
EPS Growth Method:16
ROE Method:24
PB Band:41
Rata-rata:42
PB Band
PB rata-rata0.4x
Fair Value:29
Margin of Safety:-66.9%
PE Band
PE rata-rata-4.0x
Fair Value:25
Margin of Safety:-71.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 94 |
| Year 1 | 98 |
| Year 2 | 101 |
| Year 3 | 104 |
| Year 4 | 107 |
| Year 5 | 111 |
Return on Equity (ROE):3.27%
Book Value:94.42
Fair Value:111
Price:88
Margin of Safety:-11.26%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -9 | -53 |
| Year 1 | -9 | -57 |
| Year 2 | -9 | -60 |
| Year 3 | -9 | -64 |
| Year 4 | -9 | -69 |
| Year 5 | -9 | -73 |
CAGR 5Y:0.00%
EPS:-8.88
Fair Value:21
Price:88
Margin of Safety:-82.86%
ROE Method
ROE:3.27%
Book Value:94.42
Fair PBV:0.33
Fair Value:31
Margin of Safety:-75.27%