Q4 2025
MTLAPT Metropolitan Land Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:693
Margin of Safety:35.95%
ROE:0.00%
EPS Growth Method
Fair Value:1110
Margin of Safety:117.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.09x
Median:0.98x
PE Band
Rata-rata:9.53x
Median:8.97x
Harga Saat Ini:640
Rata-rata Fair Value:601
Median Fair Value:693
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:533
EPS Growth Method:854
ROE Method:0
PE Band:466
PB Band:726
Rata-rata:645
PB Band
PB rata-rata0.7x
Fair Value:610
Margin of Safety:-4.7%
PE Band
PE rata-rata8.2x
Fair Value:524
Margin of Safety:-18.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 693 |
| Year 1 | 693 |
| Year 2 | 693 |
| Year 3 | 693 |
| Year 4 | 693 |
| Year 5 | 693 |
Return on Equity (ROE):0.00%
Book Value:693.33
Fair Value:693
Price:640
Margin of Safety:35.95%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 51 | 304 |
| Year 1 | 51 | 324 |
| Year 2 | 51 | 345 |
| Year 3 | 51 | 367 |
| Year 4 | 51 | 391 |
| Year 5 | 51 | 417 |
CAGR 5Y:0.00%
EPS:50.67
Fair Value:1110
Price:640
Margin of Safety:117.62%
ROE Method
ROE:0.00%
Book Value:693.33
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%