Q4 2025
EMDEPT Megapolitan Developments Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:624
Margin of Safety:742.72%
ROE:0.00%
EPS Growth Method
Fair Value:800
Margin of Safety:980.44%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.69x
Median:0.79x
PE Band
Rata-rata:30.03x
Median:7.03x
Harga Saat Ini:74
Rata-rata Fair Value:474
Median Fair Value:624
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:480
EPS Growth Method:615
ROE Method:0
PE Band:494
PB Band:329
Rata-rata:480
PB Band
PB rata-rata0.4x
Fair Value:247
Margin of Safety:233.2%
PE Band
PE rata-rata-2.8x
Fair Value:-60
Margin of Safety:-181.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 624 |
| Year 1 | 624 |
| Year 2 | 624 |
| Year 3 | 624 |
| Year 4 | 624 |
| Year 5 | 624 |
Return on Equity (ROE):0.00%
Book Value:623.61
Fair Value:624
Price:74
Margin of Safety:742.72%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 21 | 128 |
| Year 1 | 21 | 137 |
| Year 2 | 21 | 146 |
| Year 3 | 21 | 155 |
| Year 4 | 21 | 165 |
| Year 5 | 21 | 176 |
CAGR 5Y:0.00%
EPS:21.4
Fair Value:800
Price:74
Margin of Safety:980.44%
ROE Method
ROE:0.00%
Book Value:623.61
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%