Q4 2025
LANDPT Trimitra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:178
Margin of Safety:223.62%
ROE:1.61%
EPS Growth Method
Fair Value:170
Margin of Safety:208.61%
CAGR 5Y:0.00%
ROE Method
Fair Value:26
Margin of Safety:-51.84%
Fair PBV:0.16
PB Band
Rata-rata:1.37x
Median:0.38x
PE Band
Rata-rata:47.07x
Median:-3.00x
Harga Saat Ini:72
Rata-rata Fair Value:125
Median Fair Value:170
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:137
EPS Growth Method:131
ROE Method:20
PE Band:31
PB Band:227
Rata-rata:109
PB Band
PB rata-rata0.3x
Fair Value:68
Margin of Safety:-5.1%
PE Band
PE rata-rata20.6x
Fair Value:18
Margin of Safety:-75.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 164 |
| Year 1 | 167 |
| Year 2 | 170 |
| Year 3 | 172 |
| Year 4 | 175 |
| Year 5 | 178 |
Return on Equity (ROE):1.61%
Book Value:164.31
Fair Value:178
Price:72
Margin of Safety:223.62%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 4 |
| Year 1 | 1 | 4 |
| Year 2 | 1 | 4 |
| Year 3 | 1 | 5 |
| Year 4 | 1 | 5 |
| Year 5 | 1 | 5 |
CAGR 5Y:0.00%
EPS:0.66
Fair Value:170
Price:72
Margin of Safety:208.61%
ROE Method
ROE:1.61%
Book Value:164.31
Fair PBV:0.16
Fair Value:26
Margin of Safety:-51.84%