Q1 2026
INPPPT Indonesian Paradise Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:652
Margin of Safety:-4.87%
ROE:5.09%
EPS Growth Method
Fair Value:179
Margin of Safety:-73.93%
CAGR 5Y:0.00%
ROE Method
Fair Value:259
Margin of Safety:-62.23%
Fair PBV:0.51
PB Band
Rata-rata:1.45x
Median:1.50x
PE Band
Rata-rata:12.49x
Median:39.93x
Harga Saat Ini:750
Rata-rata Fair Value:363
Median Fair Value:259
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:501
EPS Growth Method:137
ROE Method:199
PB Band:623
Rata-rata:365
PB Band
PB rata-rata1.4x
Fair Value:780
Margin of Safety:3.9%
PE Band
PE rata-rata0.1x
Fair Value:-5
Margin of Safety:-100.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 508 |
| Year 1 | 534 |
| Year 2 | 561 |
| Year 3 | 590 |
| Year 4 | 620 |
| Year 5 | 652 |
Return on Equity (ROE):5.09%
Book Value:508.41
Fair Value:652
Price:750
Margin of Safety:-4.87%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -40 | -241 |
| Year 1 | -40 | -256 |
| Year 2 | -40 | -273 |
| Year 3 | -40 | -291 |
| Year 4 | -40 | -310 |
| Year 5 | -40 | -330 |
CAGR 5Y:0.00%
EPS:-40.12
Fair Value:179
Price:750
Margin of Safety:-73.93%
ROE Method
ROE:5.09%
Book Value:508.41
Fair PBV:0.51
Fair Value:259
Margin of Safety:-62.23%