Q1 2026
ELTYPT Bakrieland Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:148
Margin of Safety:572.34%
ROE:3.01%
EPS Growth Method
Fair Value:129
Margin of Safety:484.91%
CAGR 5Y:0.00%
ROE Method
Fair Value:38
Margin of Safety:74.49%
Fair PBV:0.30
PB Band
Rata-rata:0.44x
Median:0.31x
PE Band
Rata-rata:6.29x
Median:-3.04x
Harga Saat Ini:24
Rata-rata Fair Value:105
Median Fair Value:129
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:114
EPS Growth Method:99
ROE Method:30
PE Band:1
PB Band:47
Rata-rata:58
PB Band
PB rata-rata0.2x
Fair Value:34
Margin of Safety:43.5%
PE Band
PE rata-rata22.3x
Fair Value:3
Margin of Safety:-85.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 128 |
| Year 1 | 131 |
| Year 2 | 135 |
| Year 3 | 139 |
| Year 4 | 144 |
| Year 5 | 148 |
Return on Equity (ROE):3.01%
Book Value:127.53
Fair Value:148
Price:24
Margin of Safety:572.34%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 1 |
| Year 1 | 0 | 1 |
| Year 2 | 0 | 1 |
| Year 3 | 0 | 1 |
| Year 4 | 0 | 1 |
| Year 5 | 0 | 1 |
CAGR 5Y:0.00%
EPS:0.14
Fair Value:129
Price:24
Margin of Safety:484.91%
ROE Method
ROE:3.01%
Book Value:127.53
Fair PBV:0.30
Fair Value:38
Margin of Safety:74.49%