Q1 2026
MPROPT Maha Properti Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:67
Margin of Safety:-
ROE:-3.39%
EPS Growth Method
Fair Value:31
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-27
Margin of Safety:-
Fair PBV:-0.34
PB Band
Rata-rata:21.85x
Median:9.11x
PE Band
Rata-rata:66.79x
Median:-310.10x
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
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata29.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-635.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
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:-
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:-
ROE Method
ROE:-3.39%
Book Value:80.08
Fair PBV:-0.34
Fair Value:-27
Margin of Safety:-