Q1 2026
MMLPPT Mega Manunggal Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:844
Margin of Safety:175.89%
ROE:4.36%
EPS Growth Method
Fair Value:741
Margin of Safety:142.11%
CAGR 5Y:-23.17%
ROE Method
Fair Value:297
Margin of Safety:-2.88%
Fair PBV:0.44
PB Band
Rata-rata:0.77x
Median:0.74x
PE Band
Rata-rata:15.95x
Median:15.24x
Harga Saat Ini:310
Rata-rata Fair Value:627
Median Fair Value:741
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:649
EPS Growth Method:570
ROE Method:229
PE Band:155
PB Band:408
Rata-rata:402
PB Band
PB rata-rata0.7x
Fair Value:491
Margin of Safety:58.5%
PE Band
PE rata-rata27.6x
Fair Value:349
Margin of Safety:12.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 682 |
| Year 1 | 712 |
| Year 2 | 743 |
| Year 3 | 775 |
| Year 4 | 809 |
| Year 5 | 844 |
Return on Equity (ROE):4.36%
Book Value:682.1
Fair Value:844
Price:310
Margin of Safety:175.89%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 13 | 43 |
| Year 1 | 10 | 46 |
| Year 2 | 7 | 49 |
| Year 3 | 6 | 52 |
| Year 4 | 4 | 55 |
| Year 5 | 3 | 59 |
CAGR 5Y:-23.17%
EPS:12.51
Fair Value:741
Price:310
Margin of Safety:142.11%
ROE Method
ROE:4.36%
Book Value:682.1
Fair PBV:0.44
Fair Value:297
Margin of Safety:-2.88%