Q1 2026
PURAPT Putra Rajawali Kencana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:104
Margin of Safety:-
ROE:4.88%
EPS Growth Method
Fair Value:91
Margin of Safety:-
CAGR 5Y:-2.17%
ROE Method
Fair Value:40
Margin of Safety:-
Fair PBV:0.49
PB Band
Rata-rata:0.58x
Median:0.63x
PE Band
Rata-rata:52.19x
Median:43.48x
Harga Saat Ini:31
Rata-rata Fair Value:78
Median Fair Value:91
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:80
EPS Growth Method:70
ROE Method:31
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata57.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 82 |
| Year 1 | 86 |
| Year 2 | 90 |
| Year 3 | 94 |
| Year 4 | 99 |
| Year 5 | 104 |
Return on Equity (ROE):4.88%
Book Value:81.6
Fair Value:104
Price:31
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 7 |
| Year 1 | 1 | 7 |
| Year 2 | 1 | 8 |
| Year 3 | 1 | 8 |
| Year 4 | 1 | 9 |
| Year 5 | 1 | 9 |
CAGR 5Y:-2.17%
EPS:1.17
Fair Value:91
Price:31
Margin of Safety:-
ROE Method
ROE:4.88%
Book Value:81.6
Fair PBV:0.49
Fair Value:40
Margin of Safety:-