Q1 2026
PLINPT Plaza Indonesia Realty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4234
Margin of Safety:-
ROE:5.45%
EPS Growth Method
Fair Value:5095
Margin of Safety:-
CAGR 5Y:7.89%
ROE Method
Fair Value:1770
Margin of Safety:-
Fair PBV:0.55
PB Band
Rata-rata:3.86x
Median:2.97x
PE Band
Rata-rata:29.92x
Median:19.87x
Harga Saat Ini:2510
Rata-rata Fair Value:3700
Median Fair Value:4234
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3257
EPS Growth Method:3919
ROE Method:1362
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 3247 |
| Year 1 | 3424 |
| Year 2 | 3610 |
| Year 3 | 3807 |
| Year 4 | 4015 |
| Year 5 | 4234 |
Return on Equity (ROE):5.45%
Book Value:3246.64
Fair Value:4234
Price:2510
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 184 | 1349 |
| Year 1 | 199 | 1437 |
| Year 2 | 215 | 1530 |
| Year 3 | 232 | 1629 |
| Year 4 | 250 | 1735 |
| Year 5 | 270 | 1848 |
CAGR 5Y:7.89%
EPS:184.38
Fair Value:5095
Price:2510
Margin of Safety:-
ROE Method
ROE:5.45%
Book Value:3246.64
Fair PBV:0.55
Fair Value:1770
Margin of Safety:-