Q1 2026
IDPRPT Indonesia Pondasi Raya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:567
Margin of Safety:86.63%
ROE:10.43%
EPS Growth Method
Fair Value:467
Margin of Safety:53.74%
CAGR 5Y:0.00%
ROE Method
Fair Value:360
Margin of Safety:18.50%
Fair PBV:1.04
PB Band
Rata-rata:0.96x
Median:0.60x
PE Band
Rata-rata:9.62x
Median:10.41x
Harga Saat Ini:304
Rata-rata Fair Value:465
Median Fair Value:467
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:436
EPS Growth Method:360
ROE Method:277
PE Band:110
PB Band:254
Rata-rata:287
PB Band
PB rata-rata0.6x
Fair Value:211
Margin of Safety:-30.7%
PE Band
PE rata-rata2.3x
Fair Value:34
Margin of Safety:-88.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 346 |
| Year 1 | 382 |
| Year 2 | 421 |
| Year 3 | 465 |
| Year 4 | 514 |
| Year 5 | 567 |
Return on Equity (ROE):10.43%
Book Value:345.55
Fair Value:567
Price:304
Margin of Safety:86.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 89 |
| Year 1 | 15 | 95 |
| Year 2 | 15 | 101 |
| Year 3 | 15 | 107 |
| Year 4 | 15 | 114 |
| Year 5 | 15 | 122 |
CAGR 5Y:0.00%
EPS:14.82
Fair Value:467
Price:304
Margin of Safety:53.74%
ROE Method
ROE:10.43%
Book Value:345.55
Fair PBV:1.04
Fair Value:360
Margin of Safety:18.50%