Q1 2026
ROCKPT Rockfields Properti Indonesia Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:757
Margin of Safety:-57.58%
ROE:5.51%
EPS Growth Method
Fair Value:761
Margin of Safety:-57.37%
CAGR 5Y:0.00%
ROE Method
Fair Value:319
Margin of Safety:-82.13%
Fair PBV:0.55
PB Band
Rata-rata:1.09x
Median:0.69x
PE Band
Rata-rata:6.03x
Median:28.23x
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:108
PB Band:513
Rata-rata:407
PB Band
PB rata-rata1.1x
Fair Value:678
Margin of Safety:-64.0%
PE Band
PE rata-rata12.9x
Fair Value:302
Margin of Safety:-84.0%
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:-57.58%
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:-57.37%
ROE Method
ROE:5.51%
Book Value:579.02
Fair PBV:0.55
Fair Value:319
Margin of Safety:-82.13%