Q1 2026
PPROPT Pembangunan Perumahan Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:83
Margin of Safety:362.94%
ROE:-1.33%
EPS Growth Method
Fair Value:-584
Margin of Safety:-3345.90%
CAGR 5Y:0.00%
ROE Method
Fair Value:-12
Margin of Safety:-165.61%
Fair PBV:-0.13
PB Band
Rata-rata:1.27x
Median:0.81x
PE Band
Rata-rata:33.77x
Median:13.09x
Harga Saat Ini:18
Rata-rata Fair Value:-171
Median Fair Value:-12
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:64
EPS Growth Method:-449
ROE Method:-9
PB Band:87
Rata-rata:76
PB Band
PB rata-rata0.6x
Fair Value:55
Margin of Safety:205.6%
PE Band
PE rata-rata49.4x
Fair Value:-4043
Margin of Safety:-22560.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 89 |
| Year 1 | 88 |
| Year 2 | 87 |
| Year 3 | 86 |
| Year 4 | 84 |
| Year 5 | 83 |
Return on Equity (ROE):-1.33%
Book Value:89.08
Fair Value:83
Price:18
Margin of Safety:362.94%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -82 | -491 |
| Year 1 | -82 | -523 |
| Year 2 | -82 | -557 |
| Year 3 | -82 | -594 |
| Year 4 | -82 | -632 |
| Year 5 | -82 | -673 |
CAGR 5Y:0.00%
EPS:-81.91
Fair Value:-584
Price:18
Margin of Safety:-3345.90%
ROE Method
ROE:-1.33%
Book Value:89.08
Fair PBV:-0.13
Fair Value:-12
Margin of Safety:-165.61%