Q4 2025
MPROPT Maha Properti Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:67
Margin of Safety:-99.25%
ROE:-3.59%
EPS Growth Method
Fair Value:30
Margin of Safety:-99.67%
CAGR 5Y:0.00%
ROE Method
Fair Value:-29
Margin of Safety:-100.32%
Fair PBV:-0.36
PB Band
Rata-rata:23.08x
Median:9.36x
PE Band
Rata-rata:63.54x
Median:-345.82x
Harga Saat Ini:9375
Rata-rata Fair Value:23
Median Fair Value:30
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:52
EPS Growth Method:23
ROE Method:-22
PB Band:1497
Rata-rata:524
PB Band
PB rata-rata29.2x
Fair Value:2461
Margin of Safety:-73.7%
PE Band
PE rata-rata20.7x
Fair Value:-135
Margin of Safety:-101.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 81 |
| Year 1 | 78 |
| Year 2 | 75 |
| Year 3 | 73 |
| Year 4 | 70 |
| Year 5 | 67 |
Return on Equity (ROE):-3.59%
Book Value:80.96
Fair Value:67
Price:9375
Margin of Safety:-99.25%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -37 |
| Year 1 | -6 | -40 |
| Year 2 | -6 | -42 |
| Year 3 | -6 | -45 |
| Year 4 | -6 | -48 |
| Year 5 | -6 | -51 |
CAGR 5Y:0.00%
EPS:-6.23
Fair Value:30
Price:9375
Margin of Safety:-99.67%
ROE Method
ROE:-3.59%
Book Value:80.96
Fair PBV:-0.36
Fair Value:-29
Margin of Safety:-100.32%