Q4 2025
SATUPT Kota Satu Properti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:33
Margin of Safety:-87.65%
ROE:0.00%
EPS Growth Method
Fair Value:-16
Margin of Safety:-105.87%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.53x
Median:1.56x
PE Band
Rata-rata:-19.81x
Median:-10.78x
Harga Saat Ini:262
Rata-rata Fair Value:6
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:25
EPS Growth Method:-12
ROE Method:0
PE Band:88
PB Band:63
Rata-rata:59
PB Band
PB rata-rata3.4x
Fair Value:110
Margin of Safety:-58.1%
PE Band
PE rata-rata-25.0x
Fair Value:145
Margin of Safety:-44.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 33 |
| Year 1 | 33 |
| Year 2 | 33 |
| Year 3 | 33 |
| Year 4 | 33 |
| Year 5 | 33 |
Return on Equity (ROE):0.00%
Book Value:33.09
Fair Value:33
Price:262
Margin of Safety:-87.65%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -36 |
| Year 1 | -6 | -38 |
| Year 2 | -6 | -40 |
| Year 3 | -6 | -43 |
| Year 4 | -6 | -46 |
| Year 5 | -6 | -49 |
CAGR 5Y:0.00%
EPS:-5.94
Fair Value:-16
Price:262
Margin of Safety:-105.87%
ROE Method
ROE:0.00%
Book Value:33.09
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%