Q4 2025
OMREPT Indonesia Prima Property Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1140
Margin of Safety:-16.50%
ROE:0.00%
EPS Growth Method
Fair Value:742
Margin of Safety:-45.64%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.94x
Median:0.82x
PE Band
Rata-rata:-9.22x
Median:-5.98x
Harga Saat Ini:680
Rata-rata Fair Value:627
Median Fair Value:742
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:877
EPS Growth Method:571
ROE Method:0
PE Band:171
PB Band:410
Rata-rata:507
PB Band
PB rata-rata0.4x
Fair Value:243
Margin of Safety:-64.3%
PE Band
PE rata-rata-8.6x
Fair Value:208
Margin of Safety:-69.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1140 |
| Year 1 | 1140 |
| Year 2 | 1140 |
| Year 3 | 1140 |
| Year 4 | 1140 |
| Year 5 | 1140 |
Return on Equity (ROE):0.00%
Book Value:1139.72
Fair Value:1140
Price:680
Margin of Safety:-16.50%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -48 | -290 |
| Year 1 | -48 | -309 |
| Year 2 | -48 | -329 |
| Year 3 | -48 | -351 |
| Year 4 | -48 | -373 |
| Year 5 | -48 | -398 |
CAGR 5Y:0.00%
EPS:-48.38
Fair Value:742
Price:680
Margin of Safety:-45.64%
ROE Method
ROE:0.00%
Book Value:1139.72
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%