Q1 2026
POLLPT Pollux Properties Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:218
Margin of Safety:94.74%
ROE:2.35%
EPS Growth Method
Fair Value:215
Margin of Safety:92.31%
CAGR 5Y:0.00%
ROE Method
Fair Value:46
Margin of Safety:-59.23%
Fair PBV:0.24
PB Band
Rata-rata:9.33x
Median:0.92x
PE Band
Rata-rata:252.64x
Median:36.05x
Harga Saat Ini:112
Rata-rata Fair Value:160
Median Fair Value:215
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:168
EPS Growth Method:166
ROE Method:35
PE Band:501
PB Band:1393
Rata-rata:453
PB Band
PB rata-rata2.4x
Fair Value:463
Margin of Safety:313.7%
PE Band
PE rata-rata-18.2x
Fair Value:-47
Margin of Safety:-142.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 194 |
| Year 1 | 199 |
| Year 2 | 203 |
| Year 3 | 208 |
| Year 4 | 213 |
| Year 5 | 218 |
Return on Equity (ROE):2.35%
Book Value:194.18
Fair Value:218
Price:112
Margin of Safety:94.74%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 15 |
| Year 1 | 3 | 16 |
| Year 2 | 3 | 18 |
| Year 3 | 3 | 19 |
| Year 4 | 3 | 20 |
| Year 5 | 3 | 21 |
CAGR 5Y:0.00%
EPS:2.58
Fair Value:215
Price:112
Margin of Safety:92.31%
ROE Method
ROE:2.35%
Book Value:194.18
Fair PBV:0.24
Fair Value:46
Margin of Safety:-59.23%