Q3 2025
POLLPT Pollux Properties Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:207
Margin of Safety:84.45%
ROE:1.43%
EPS Growth Method
Fair Value:190
Margin of Safety:69.80%
CAGR 5Y:0.00%
ROE Method
Fair Value:28
Margin of Safety:-75.39%
Fair PBV:0.14
PB Band
Rata-rata:9.84x
Median:1.09x
PE Band
Rata-rata:238.12x
Median:22.76x
Harga Saat Ini:112
Rata-rata Fair Value:141
Median Fair Value:190
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:159
EPS Growth Method:146
ROE Method:21
PB Band:1456
Rata-rata:446
PB Band
PB rata-rata4.0x
Fair Value:778
Margin of Safety:595.1%
PE Band
PE rata-rata-17.5x
Fair Value:5
Margin of Safety:-95.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 192 |
| Year 1 | 195 |
| Year 2 | 198 |
| Year 3 | 201 |
| Year 4 | 204 |
| Year 5 | 207 |
Return on Equity (ROE):1.43%
Book Value:192.4
Fair Value:207
Price:112
Margin of Safety:84.45%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -2 |
| Year 1 | -0 | -2 |
| Year 2 | -0 | -2 |
| Year 3 | -0 | -2 |
| Year 4 | -0 | -2 |
| Year 5 | -0 | -2 |
CAGR 5Y:0.00%
EPS:-0.27
Fair Value:190
Price:112
Margin of Safety:69.80%
ROE Method
ROE:1.43%
Book Value:192.4
Fair PBV:0.14
Fair Value:28
Margin of Safety:-75.39%