Q1 2026
EMDEPT Megapolitan Developments Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:591
Margin of Safety:781.81%
ROE:2.01%
EPS Growth Method
Fair Value:334
Margin of Safety:398.73%
CAGR 5Y:0.00%
ROE Method
Fair Value:108
Margin of Safety:60.79%
Fair PBV:0.20
PB Band
Rata-rata:0.67x
Median:0.79x
PE Band
Rata-rata:28.86x
Median:5.75x
Harga Saat Ini:71
Rata-rata Fair Value:344
Median Fair Value:334
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:454
EPS Growth Method:257
ROE Method:83
PB Band:293
Rata-rata:272
PB Band
PB rata-rata0.3x
Fair Value:163
Margin of Safety:130.1%
PE Band
PE rata-rata-2.1x
Fair Value:54
Margin of Safety:-24.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 535 |
| Year 1 | 546 |
| Year 2 | 556 |
| Year 3 | 568 |
| Year 4 | 579 |
| Year 5 | 591 |
Return on Equity (ROE):2.01%
Book Value:534.73
Fair Value:591
Price:71
Margin of Safety:781.81%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -24 | -146 |
| Year 1 | -24 | -156 |
| Year 2 | -24 | -166 |
| Year 3 | -24 | -177 |
| Year 4 | -24 | -188 |
| Year 5 | -24 | -201 |
CAGR 5Y:0.00%
EPS:-24.4
Fair Value:334
Price:71
Margin of Safety:398.73%
ROE Method
ROE:2.01%
Book Value:534.73
Fair PBV:0.20
Fair Value:108
Margin of Safety:60.79%