Q4 2025
INPPPT Indonesian Paradise Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:526
Margin of Safety:-32.94%
ROE:0.00%
EPS Growth Method
Fair Value:855
Margin of Safety:8.93%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.46x
Median:1.50x
PE Band
Rata-rata:17.06x
Median:40.05x
Harga Saat Ini:785
Rata-rata Fair Value:461
Median Fair Value:526
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:405
EPS Growth Method:658
ROE Method:0
PE Band:525
PB Band:589
Rata-rata:544
PB Band
PB rata-rata1.4x
Fair Value:746
Margin of Safety:-4.9%
PE Band
PE rata-rata5.7x
Fair Value:230
Margin of Safety:-70.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 526 |
| Year 1 | 526 |
| Year 2 | 526 |
| Year 3 | 526 |
| Year 4 | 526 |
| Year 5 | 526 |
Return on Equity (ROE):0.00%
Book Value:526.46
Fair Value:526
Price:785
Margin of Safety:-32.94%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 40 | 240 |
| Year 1 | 40 | 255 |
| Year 2 | 40 | 272 |
| Year 3 | 40 | 290 |
| Year 4 | 40 | 309 |
| Year 5 | 40 | 329 |
CAGR 5Y:0.00%
EPS:39.98
Fair Value:855
Price:785
Margin of Safety:8.93%
ROE Method
ROE:0.00%
Book Value:526.46
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%