Q4 2025
ROCKPT Rockfields Properti Indonesia Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:569
Margin of Safety:-77.04%
ROE:0.00%
EPS Growth Method
Fair Value:627
Margin of Safety:-74.71%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.00x
Median:0.66x
PE Band
Rata-rata:18.62x
Median:19.29x
Harga Saat Ini:2310
Rata-rata Fair Value:399
Median Fair Value:569
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:438
EPS Growth Method:482
ROE Method:0
PE Band:94
PB Band:408
Rata-rata:355
PB Band
PB rata-rata1.0x
Fair Value:507
Margin of Safety:-78.1%
PE Band
PE rata-rata10.0x
Fair Value:66
Margin of Safety:-97.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 569 |
| Year 1 | 569 |
| Year 2 | 569 |
| Year 3 | 569 |
| Year 4 | 569 |
| Year 5 | 569 |
Return on Equity (ROE):0.00%
Book Value:569.41
Fair Value:569
Price:2310
Margin of Safety:-77.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 42 |
| Year 1 | 7 | 45 |
| Year 2 | 7 | 48 |
| Year 3 | 7 | 51 |
| Year 4 | 7 | 54 |
| Year 5 | 7 | 58 |
CAGR 5Y:0.00%
EPS:7.02
Fair Value:627
Price:2310
Margin of Safety:-74.71%
ROE Method
ROE:0.00%
Book Value:569.41
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%