Q4 2025
MTLAPT Metropolitan Land Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:693
Margin of Safety:22.71%
ROE:0.00%
EPS Growth Method
Fair Value:1110
Margin of Safety:96.44%
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:9.55x
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:422
PB Band:656
Rata-rata:616
PB Band
PB rata-rata0.7x
Fair Value:554
Margin of Safety:-13.5%
PE Band
PE rata-rata8.3x
Fair Value:476
Margin of Safety:-25.6%
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:22.71%
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:96.44%
ROE Method
ROE:0.00%
Book Value:693.33
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%