Q1 2026
PGLIPT Pembangunan Graha Lestari Indah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8
Margin of Safety:-95.92%
ROE:-22.14%
EPS Growth Method
Fair Value:-18
Margin of Safety:-109.83%
CAGR 5Y:0.00%
ROE Method
Fair Value:-58
Margin of Safety:-131.56%
Fair PBV:-2.21
PB Band
Rata-rata:2.15x
Median:1.48x
PE Band
Rata-rata:73.23x
Median:24.34x
Harga Saat Ini:186
Rata-rata Fair Value:-23
Median Fair Value:-18
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6
EPS Growth Method:-14
ROE Method:-45
PB Band:44
Rata-rata:25
PB Band
PB rata-rata4.2x
Fair Value:112
Margin of Safety:-39.9%
PE Band
PE rata-rata-12.6x
Fair Value:69
Margin of Safety:-63.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 26 |
| Year 1 | 21 |
| Year 2 | 16 |
| Year 3 | 12 |
| Year 4 | 10 |
| Year 5 | 8 |
Return on Equity (ROE):-22.14%
Book Value:26.37
Fair Value:8
Price:186
Margin of Safety:-95.92%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -33 |
| Year 1 | -5 | -35 |
| Year 2 | -5 | -37 |
| Year 3 | -5 | -39 |
| Year 4 | -5 | -42 |
| Year 5 | -5 | -45 |
CAGR 5Y:0.00%
EPS:-5.42
Fair Value:-18
Price:186
Margin of Safety:-109.83%
ROE Method
ROE:-22.14%
Book Value:26.37
Fair PBV:-2.21
Fair Value:-58
Margin of Safety:-131.56%