Q4 2025
PPROPT Pembangunan Perumahan Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:182
Margin of Safety:1196.86%
ROE:0.00%
EPS Growth Method
Fair Value:127
Margin of Safety:809.91%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.31x
Median:0.85x
PE Band
Rata-rata:35.03x
Median:14.40x
Harga Saat Ini:30
Rata-rata Fair Value:103
Median Fair Value:127
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:140
EPS Growth Method:98
ROE Method:0
PB Band:392
Rata-rata:210
PB Band
PB rata-rata0.7x
Fair Value:271
Margin of Safety:802.4%
PE Band
PE rata-rata58.7x
Fair Value:-829
Margin of Safety:-2864.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 182 |
| Year 1 | 182 |
| Year 2 | 182 |
| Year 3 | 182 |
| Year 4 | 182 |
| Year 5 | 182 |
Return on Equity (ROE):0.00%
Book Value:181.56
Fair Value:182
Price:30
Margin of Safety:1196.86%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -40 |
| Year 1 | -7 | -42 |
| Year 2 | -7 | -45 |
| Year 3 | -7 | -48 |
| Year 4 | -7 | -51 |
| Year 5 | -7 | -54 |
CAGR 5Y:0.00%
EPS:-6.59
Fair Value:127
Price:30
Margin of Safety:809.91%
ROE Method
ROE:0.00%
Book Value:181.56
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%