Q4 2025
PLINPT Plaza Indonesia Realty Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4191
Margin of Safety:66.96%
ROE:5.51%
EPS Growth Method
Fair Value:4686
Margin of Safety:86.70%
CAGR 5Y:0.00%
ROE Method
Fair Value:1765
Margin of Safety:-29.69%
Fair PBV:0.55
PB Band
Rata-rata:3.91x
Median:2.97x
PE Band
Rata-rata:30.33x
Median:19.94x
Harga Saat Ini:2510
Rata-rata Fair Value:3547
Median Fair Value:4191
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3224
EPS Growth Method:3605
ROE Method:1358
PE Band:4202
PB Band:9648
Rata-rata:4407
PB Band
PB rata-rata0.8x
Fair Value:2544
Margin of Safety:1.4%
PE Band
PE rata-rata11.3x
Fair Value:2041
Margin of Safety:-18.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 3206 |
| Year 1 | 3382 |
| Year 2 | 3568 |
| Year 3 | 3765 |
| Year 4 | 3972 |
| Year 5 | 4191 |
Return on Equity (ROE):5.51%
Book Value:3205.71
Fair Value:4191
Price:2510
Margin of Safety:66.96%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 180 | 1081 |
| Year 1 | 180 | 1151 |
| Year 2 | 180 | 1226 |
| Year 3 | 180 | 1305 |
| Year 4 | 180 | 1390 |
| Year 5 | 180 | 1481 |
CAGR 5Y:0.00%
EPS:180.1
Fair Value:4686
Price:2510
Margin of Safety:86.70%
ROE Method
ROE:5.51%
Book Value:3205.71
Fair PBV:0.55
Fair Value:1765
Margin of Safety:-29.69%