Q1 2026
DPUMPT Dua Putra Utama Makmur Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:118
Margin of Safety:-
ROE:7.05%
EPS Growth Method
Fair Value:-3
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:59
Margin of Safety:-
Fair PBV:0.71
PB Band
Rata-rata:0.85x
Median:0.38x
PE Band
Rata-rata:3.48x
Median:-0.83x
Harga Saat Ini:116
Rata-rata Fair Value:58
Median Fair Value:59
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:91
EPS Growth Method:-2
ROE Method:46
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-5.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 84 |
| Year 1 | 90 |
| Year 2 | 96 |
| Year 3 | 103 |
| Year 4 | 110 |
| Year 5 | 118 |
Return on Equity (ROE):7.05%
Book Value:83.98
Fair Value:118
Price:116
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -11 | -63 |
| Year 1 | -11 | -67 |
| Year 2 | -11 | -72 |
| Year 3 | -11 | -76 |
| Year 4 | -11 | -81 |
| Year 5 | -11 | -87 |
CAGR 5Y:0.00%
EPS:-10.53
Fair Value:-3
Price:116
Margin of Safety:-
ROE Method
ROE:7.05%
Book Value:83.98
Fair PBV:0.71
Fair Value:59
Margin of Safety:-