Q1 2026
IPACPT Era Graharealty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:45
Margin of Safety:-
ROE:4.23%
EPS Growth Method
Fair Value:41
Margin of Safety:-
CAGR 5Y:-35.43%
ROE Method
Fair Value:16
Margin of Safety:-
Fair PBV:0.42
PB Band
Rata-rata:3.29x
Median:3.81x
PE Band
Rata-rata:65.00x
Median:32.21x
Harga Saat Ini:155
Rata-rata Fair Value:34
Median Fair Value:41
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:35
EPS Growth Method:32
ROE Method:12
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata3.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata76.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 37 |
| Year 1 | 39 |
| Year 2 | 40 |
| Year 3 | 42 |
| Year 4 | 44 |
| Year 5 | 45 |
Return on Equity (ROE):4.23%
Book Value:36.97
Fair Value:45
Price:155
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 3 |
| Year 1 | 1 | 3 |
| Year 2 | 1 | 4 |
| Year 3 | 0 | 4 |
| Year 4 | 0 | 4 |
| Year 5 | 0 | 4 |
CAGR 5Y:-35.43%
EPS:1.24
Fair Value:41
Price:155
Margin of Safety:-
ROE Method
ROE:4.23%
Book Value:36.97
Fair PBV:0.42
Fair Value:16
Margin of Safety:-