Q4 2025
IDPRPT Indonesia Pondasi Raya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:331
Margin of Safety:8.23%
ROE:0.00%
EPS Growth Method
Fair Value:428
Margin of Safety:39.91%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.96x
Median:0.58x
PE Band
Rata-rata:9.39x
Median:8.16x
Harga Saat Ini:308
Rata-rata Fair Value:253
Median Fair Value:331
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:255
EPS Growth Method:329
ROE Method:0
PE Band:86
PB Band:247
Rata-rata:229
PB Band
PB rata-rata0.6x
Fair Value:196
Margin of Safety:-36.2%
PE Band
PE rata-rata0.4x
Fair Value:5
Margin of Safety:-98.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 331 |
| Year 1 | 331 |
| Year 2 | 331 |
| Year 3 | 331 |
| Year 4 | 331 |
| Year 5 | 331 |
Return on Equity (ROE):0.00%
Book Value:331.19
Fair Value:331
Price:308
Margin of Safety:8.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 71 |
| Year 1 | 12 | 75 |
| Year 2 | 12 | 80 |
| Year 3 | 12 | 85 |
| Year 4 | 12 | 91 |
| Year 5 | 12 | 97 |
CAGR 5Y:0.00%
EPS:11.79
Fair Value:428
Price:308
Margin of Safety:39.91%
ROE Method
ROE:0.00%
Book Value:331.19
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%