Q1 2026
RODAPT Pikko Land Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:134
Margin of Safety:110.11%
ROE:-0.41%
EPS Growth Method
Fair Value:95
Margin of Safety:48.96%
CAGR 5Y:0.00%
ROE Method
Fair Value:-6
Margin of Safety:-108.79%
Fair PBV:-0.04
PB Band
Rata-rata:1.46x
Median:0.74x
PE Band
Rata-rata:278.06x
Median:-3.40x
Harga Saat Ini:54
Rata-rata Fair Value:75
Median Fair Value:95
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:103
EPS Growth Method:73
ROE Method:-4
PB Band:130
Rata-rata:102
PB Band
PB rata-rata0.4x
Fair Value:44
Margin of Safety:-19.0%
PE Band
PE rata-rata-26.9x
Fair Value:116
Margin of Safety:114.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 137 |
| Year 1 | 137 |
| Year 2 | 136 |
| Year 3 | 136 |
| Year 4 | 135 |
| Year 5 | 134 |
Return on Equity (ROE):-0.41%
Book Value:137.26
Fair Value:134
Price:54
Margin of Safety:110.11%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -31 |
| Year 1 | -5 | -33 |
| Year 2 | -5 | -35 |
| Year 3 | -5 | -37 |
| Year 4 | -5 | -39 |
| Year 5 | -5 | -42 |
CAGR 5Y:0.00%
EPS:-5.1
Fair Value:95
Price:54
Margin of Safety:48.96%
ROE Method
ROE:-0.41%
Book Value:137.26
Fair PBV:-0.04
Fair Value:-6
Margin of Safety:-108.79%