Q1 2026
OMREPT Indonesia Prima Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:897
Margin of Safety:-16.97%
ROE:-3.97%
EPS Growth Method
Fair Value:588
Margin of Safety:-45.54%
CAGR 5Y:0.00%
ROE Method
Fair Value:-436
Margin of Safety:-140.40%
Fair PBV:-0.40
PB Band
Rata-rata:0.93x
Median:0.82x
PE Band
Rata-rata:-9.11x
Median:-6.03x
Harga Saat Ini:1035
Rata-rata Fair Value:350
Median Fair Value:588
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:690
EPS Growth Method:452
ROE Method:-336
PE Band:417
PB Band:753
Rata-rata:578
PB Band
PB rata-rata0.4x
Fair Value:459
Margin of Safety:-55.6%
PE Band
PE rata-rata-8.5x
Fair Value:506
Margin of Safety:-51.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1098 |
| Year 1 | 1055 |
| Year 2 | 1013 |
| Year 3 | 972 |
| Year 4 | 934 |
| Year 5 | 897 |
Return on Equity (ROE):-3.97%
Book Value:1098.23
Fair Value:897
Price:1035
Margin of Safety:-16.97%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -62 | -372 |
| Year 1 | -62 | -396 |
| Year 2 | -62 | -422 |
| Year 3 | -62 | -450 |
| Year 4 | -62 | -479 |
| Year 5 | -62 | -510 |
CAGR 5Y:0.00%
EPS:-62.05
Fair Value:588
Price:1035
Margin of Safety:-45.54%
ROE Method
ROE:-3.97%
Book Value:1098.23
Fair PBV:-0.40
Fair Value:-436
Margin of Safety:-140.40%