Q4 2025
MMLPPT Mega Manunggal Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:673
Margin of Safety:125.98%
ROE:0.00%
EPS Growth Method
Fair Value:752
Margin of Safety:152.24%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.78x
Median:0.74x
PE Band
Rata-rata:15.61x
Median:14.93x
Harga Saat Ini:492
Rata-rata Fair Value:475
Median Fair Value:673
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:518
EPS Growth Method:578
ROE Method:0
PE Band:189
PB Band:665
Rata-rata:487
PB Band
PB rata-rata0.7x
Fair Value:825
Margin of Safety:67.6%
PE Band
PE rata-rata21.4x
Fair Value:337
Margin of Safety:-31.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 673 |
| Year 1 | 673 |
| Year 2 | 673 |
| Year 3 | 673 |
| Year 4 | 673 |
| Year 5 | 673 |
Return on Equity (ROE):0.00%
Book Value:673.41
Fair Value:673
Price:492
Margin of Safety:125.98%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 10 | 57 |
| Year 1 | 10 | 61 |
| Year 2 | 10 | 65 |
| Year 3 | 10 | 69 |
| Year 4 | 10 | 73 |
| Year 5 | 10 | 78 |
CAGR 5Y:0.00%
EPS:9.52
Fair Value:752
Price:492
Margin of Safety:152.24%
ROE Method
ROE:0.00%
Book Value:673.41
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%