Q1 2026
LANDPT Trimitra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:178
Margin of Safety:-
ROE:1.65%
EPS Growth Method
Fair Value:171
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:27
Margin of Safety:-
Fair PBV:0.17
PB Band
Rata-rata:1.33x
Median:0.35x
PE Band
Rata-rata:44.79x
Median:-2.88x
Harga Saat Ini:57
Rata-rata Fair Value:125
Median Fair Value:171
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:137
EPS Growth Method:131
ROE Method:21
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 164 |
| Year 1 | 167 |
| Year 2 | 170 |
| Year 3 | 173 |
| Year 4 | 176 |
| Year 5 | 178 |
Return on Equity (ROE):1.65%
Book Value:164.44
Fair Value:178
Price:57
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 4 |
| Year 1 | 1 | 5 |
| Year 2 | 1 | 5 |
| Year 3 | 1 | 5 |
| Year 4 | 1 | 6 |
| Year 5 | 1 | 6 |
CAGR 5Y:0.00%
EPS:0.74
Fair Value:171
Price:57
Margin of Safety:-
ROE Method
ROE:1.65%
Book Value:164.44
Fair PBV:0.17
Fair Value:27
Margin of Safety:-