Q1 2026
KDTNPT Puri Sentul Permai Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:70
Margin of Safety:-
ROE:4.89%
EPS Growth Method
Fair Value:72
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:27
Margin of Safety:-
Fair PBV:0.49
PB Band
Rata-rata:3.18x
Median:2.17x
PE Band
Rata-rata:94.27x
Median:51.22x
Harga Saat Ini:705
Rata-rata Fair Value:56
Median Fair Value:70
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:54
EPS Growth Method:55
ROE Method:21
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata3.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata91.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 55 |
| Year 1 | 58 |
| Year 2 | 61 |
| Year 3 | 64 |
| Year 4 | 67 |
| Year 5 | 70 |
Return on Equity (ROE):4.89%
Book Value:55.07
Fair Value:70
Price:705
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 12 |
| Year 1 | 2 | 13 |
| Year 2 | 2 | 14 |
| Year 3 | 2 | 15 |
| Year 4 | 2 | 16 |
| Year 5 | 2 | 17 |
CAGR 5Y:0.00%
EPS:2.05
Fair Value:72
Price:705
Margin of Safety:-
ROE Method
ROE:4.89%
Book Value:55.07
Fair PBV:0.49
Fair Value:27
Margin of Safety:-