Q3 2025
LANDPT Trimitra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:174
Margin of Safety:185.16%
ROE:1.22%
EPS Growth Method
Fair Value:165
Margin of Safety:170.03%
CAGR 5Y:0.00%
ROE Method
Fair Value:20
Margin of Safety:-67.31%
Fair PBV:0.12
PB Band
Rata-rata:1.40x
Median:0.37x
PE Band
Rata-rata:63.02x
Median:-3.13x
Harga Saat Ini:34
Rata-rata Fair Value:120
Median Fair Value:165
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:134
EPS Growth Method:127
ROE Method:15
PE Band:3
PB Band:98
Rata-rata:75
PB Band
PB rata-rata0.3x
Fair Value:31
Margin of Safety:-8.6%
PE Band
PE rata-rata36.5x
Fair Value:2
Margin of Safety:-92.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 164 |
| Year 1 | 166 |
| Year 2 | 168 |
| Year 3 | 170 |
| Year 4 | 172 |
| Year 5 | 174 |
Return on Equity (ROE):1.22%
Book Value:163.73
Fair Value:174
Price:34
Margin of Safety:185.16%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 1 |
| Year 1 | 0 | 1 |
| Year 2 | 0 | 1 |
| Year 3 | 0 | 1 |
| Year 4 | 0 | 1 |
| Year 5 | 0 | 1 |
CAGR 5Y:0.00%
EPS:0.12
Fair Value:165
Price:34
Margin of Safety:170.03%
ROE Method
ROE:1.22%
Book Value:163.73
Fair PBV:0.12
Fair Value:20
Margin of Safety:-67.31%