Q4 2025
IPACPT Era Graharealty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:36
Margin of Safety:-77.12%
ROE:0.00%
EPS Growth Method
Fair Value:45
Margin of Safety:-71.43%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.39x
Median:3.81x
PE Band
Rata-rata:68.01x
Median:32.21x
Harga Saat Ini:146
Rata-rata Fair Value:27
Median Fair Value:36
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:28
EPS Growth Method:35
ROE Method:0
PE Band:53
PB Band:87
Rata-rata:51
PB Band
PB rata-rata3.9x
Fair Value:129
Margin of Safety:-11.6%
PE Band
PE rata-rata75.0x
Fair Value:76
Margin of Safety:-48.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 36 |
| Year 1 | 36 |
| Year 2 | 36 |
| Year 3 | 36 |
| Year 4 | 36 |
| Year 5 | 36 |
Return on Equity (ROE):0.00%
Book Value:36.38
Fair Value:36
Price:146
Margin of Safety:-77.12%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 7 |
| Year 1 | 1 | 7 |
| Year 2 | 1 | 7 |
| Year 3 | 1 | 8 |
| Year 4 | 1 | 8 |
| Year 5 | 1 | 9 |
CAGR 5Y:0.00%
EPS:1.1
Fair Value:45
Price:146
Margin of Safety:-71.43%
ROE Method
ROE:0.00%
Book Value:36.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%