Q1 2026
ROCKPT Rockfields Properti Indonesia Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:757
Margin of Safety:-
ROE:5.51%
EPS Growth Method
Fair Value:761
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:319
Margin of Safety:-
Fair PBV:0.55
PB Band
Rata-rata:0.98x
Median:0.66x
PE Band
Rata-rata:3.24x
Median:19.29x
Harga Saat Ini:1885
Rata-rata Fair Value:612
Median Fair Value:757
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:582
EPS Growth Method:585
ROE Method:245
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 579 |
| Year 1 | 611 |
| Year 2 | 645 |
| Year 3 | 680 |
| Year 4 | 718 |
| Year 5 | 757 |
Return on Equity (ROE):5.51%
Book Value:579.02
Fair Value:757
Price:1885
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 22 | 133 |
| Year 1 | 22 | 141 |
| Year 2 | 22 | 151 |
| Year 3 | 22 | 160 |
| Year 4 | 22 | 171 |
| Year 5 | 22 | 182 |
CAGR 5Y:0.00%
EPS:22.12
Fair Value:761
Price:1885
Margin of Safety:-
ROE Method
ROE:5.51%
Book Value:579.02
Fair PBV:0.55
Fair Value:319
Margin of Safety:-