Q1 2026
GPRAPT Perdana Gapuraprima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:437
Margin of Safety:-
ROE:6.48%
EPS Growth Method
Fair Value:421
Margin of Safety:-
CAGR 5Y:1.37%
ROE Method
Fair Value:207
Margin of Safety:-
Fair PBV:0.65
PB Band
Rata-rata:0.70x
Median:0.61x
PE Band
Rata-rata:11.96x
Median:9.00x
Harga Saat Ini:101
Rata-rata Fair Value:355
Median Fair Value:421
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:336
EPS Growth Method:324
ROE Method:159
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata4.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 319 |
| Year 1 | 340 |
| Year 2 | 362 |
| Year 3 | 386 |
| Year 4 | 411 |
| Year 5 | 437 |
Return on Equity (ROE):6.48%
Book Value:319.29
Fair Value:437
Price:101
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 74 |
| Year 1 | 12 | 79 |
| Year 2 | 12 | 84 |
| Year 3 | 12 | 89 |
| Year 4 | 13 | 95 |
| Year 5 | 13 | 101 |
CAGR 5Y:1.37%
EPS:11.91
Fair Value:421
Price:101
Margin of Safety:-
ROE Method
ROE:6.48%
Book Value:319.29
Fair PBV:0.65
Fair Value:207
Margin of Safety:-