Q4 2025
IPACPT Era Graharealty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:36
Margin of Safety:-69.68%
ROE:0.00%
EPS Growth Method
Fair Value:45
Margin of Safety:-62.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.34x
Median:3.59x
PE Band
Rata-rata:66.53x
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:68
PB Band:114
Rata-rata:61
PB Band
PB rata-rata3.8x
Fair Value:169
Margin of Safety:15.5%
PE Band
PE rata-rata73.2x
Fair Value:98
Margin of Safety:-32.9%
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:-69.68%
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:-62.15%
ROE Method
ROE:0.00%
Book Value:36.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%