Q4 2025
KDTNPT Puri Sentul Permai Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:53
Margin of Safety:-93.14%
ROE:0.00%
EPS Growth Method
Fair Value:62
Margin of Safety:-92.00%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.80x
Median:2.17x
PE Band
Rata-rata:113.60x
Median:51.22x
Harga Saat Ini:915
Rata-rata Fair Value:39
Median Fair Value:53
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:41
EPS Growth Method:48
ROE Method:0
PE Band:112
PB Band:135
Rata-rata:84
PB Band
PB rata-rata2.1x
Fair Value:131
Margin of Safety:-85.7%
PE Band
PE rata-rata77.3x
Fair Value:99
Margin of Safety:-89.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 53 |
| Year 1 | 53 |
| Year 2 | 53 |
| Year 3 | 53 |
| Year 4 | 53 |
| Year 5 | 53 |
Return on Equity (ROE):0.00%
Book Value:53.47
Fair Value:53
Price:915
Margin of Safety:-93.14%
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:1.09
Fair Value:62
Price:915
Margin of Safety:-92.00%
ROE Method
ROE:0.00%
Book Value:53.47
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%