Q1 2026
MPROPT Maha Properti Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:67
Margin of Safety:-99.32%
ROE:-3.39%
EPS Growth Method
Fair Value:31
Margin of Safety:-99.69%
CAGR 5Y:0.00%
ROE Method
Fair Value:-27
Margin of Safety:-100.27%
Fair PBV:-0.34
PB Band
Rata-rata:25.28x
Median:11.39x
PE Band
Rata-rata:20.57x
Median:-377.97x
Harga Saat Ini:7100
Rata-rata Fair Value:24
Median Fair Value:31
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:52
EPS Growth Method:24
ROE Method:-21
PB Band:1117
Rata-rata:398
PB Band
PB rata-rata35.4x
Fair Value:2033
Margin of Safety:-71.4%
PE Band
PE rata-rata-719.0x
Fair Value:3068
Margin of Safety:-56.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 80 |
| Year 1 | 77 |
| Year 2 | 75 |
| Year 3 | 72 |
| Year 4 | 70 |
| Year 5 | 67 |
Return on Equity (ROE):-3.39%
Book Value:80.08
Fair Value:67
Price:7100
Margin of Safety:-99.32%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -36 |
| Year 1 | -6 | -38 |
| Year 2 | -6 | -40 |
| Year 3 | -6 | -43 |
| Year 4 | -6 | -46 |
| Year 5 | -6 | -49 |
CAGR 5Y:0.00%
EPS:-5.95
Fair Value:31
Price:7100
Margin of Safety:-99.69%
ROE Method
ROE:-3.39%
Book Value:80.08
Fair PBV:-0.34
Fair Value:-27
Margin of Safety:-100.27%