Q4 2025
PGLIPT Pembangunan Graha Lestari Indah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:28
Margin of Safety:-84.50%
ROE:0.00%
EPS Growth Method
Fair Value:18
Margin of Safety:-90.25%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.98x
Median:1.48x
PE Band
Rata-rata:72.97x
Median:24.38x
Harga Saat Ini:206
Rata-rata Fair Value:15
Median Fair Value:18
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:21
EPS Growth Method:13
ROE Method:0
PB Band:49
Rata-rata:28
PB Band
PB rata-rata3.6x
Fair Value:114
Margin of Safety:-44.9%
PE Band
PE rata-rata-21.5x
Fair Value:31
Margin of Safety:-85.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 28 |
| Year 1 | 28 |
| Year 2 | 28 |
| Year 3 | 28 |
| Year 4 | 28 |
| Year 5 | 28 |
Return on Equity (ROE):0.00%
Book Value:27.9
Fair Value:28
Price:206
Margin of Safety:-84.50%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -8 |
| Year 1 | -1 | -8 |
| Year 2 | -1 | -9 |
| Year 3 | -1 | -9 |
| Year 4 | -1 | -10 |
| Year 5 | -1 | -10 |
CAGR 5Y:0.00%
EPS:-1.26
Fair Value:18
Price:206
Margin of Safety:-90.25%
ROE Method
ROE:0.00%
Book Value:27.9
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%