Q1 2026
HRMEPT Menteng Heritage Realty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:86
Margin of Safety:-
ROE:-1.12%
EPS Growth Method
Fair Value:83
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-10
Margin of Safety:-
Fair PBV:-0.11
PB Band
Rata-rata:1.03x
Median:0.47x
PE Band
Rata-rata:-112.81x
Median:-12.37x
Harga Saat Ini:43
Rata-rata Fair Value:53
Median Fair Value:83
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:66
EPS Growth Method:64
ROE Method:-8
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-13.9x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 91 |
| Year 1 | 90 |
| Year 2 | 89 |
| Year 3 | 88 |
| Year 4 | 87 |
| Year 5 | 86 |
Return on Equity (ROE):-1.12%
Book Value:90.95
Fair Value:86
Price:43
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -6 |
| Year 1 | -1 | -6 |
| Year 2 | -1 | -6 |
| Year 3 | -1 | -7 |
| Year 4 | -1 | -7 |
| Year 5 | -1 | -8 |
CAGR 5Y:0.00%
EPS:-0.93
Fair Value:83
Price:43
Margin of Safety:-
ROE Method
ROE:-1.12%
Book Value:90.95
Fair PBV:-0.11
Fair Value:-10
Margin of Safety:-