Q3 2025
URBNPT Urban Jakarta Propertindo Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:319
Margin of Safety:65.32%
ROE:-1.02%
EPS Growth Method
Fair Value:323
Margin of Safety:67.19%
CAGR 5Y:0.00%
ROE Method
Fair Value:-34
Margin of Safety:-117.80%
Fair PBV:-0.10
PB Band
Rata-rata:1.90x
Median:0.56x
PE Band
Rata-rata:-287.40x
Median:16.46x
Harga Saat Ini:188
Rata-rata Fair Value:202
Median Fair Value:319
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:245
EPS Growth Method:248
ROE Method:-26
PE Band:347
PB Band:479
Rata-rata:330
PB Band
PB rata-rata0.8x
Fair Value:261
Margin of Safety:38.8%
PE Band
PE rata-rata-521.9x
Fair Value:819
Margin of Safety:335.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 336 |
| Year 1 | 332 |
| Year 2 | 329 |
| Year 3 | 326 |
| Year 4 | 322 |
| Year 5 | 319 |
Return on Equity (ROE):-1.02%
Book Value:335.91
Fair Value:319
Price:188
Margin of Safety:65.32%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -10 |
| Year 2 | -2 | -11 |
| Year 3 | -2 | -12 |
| Year 4 | -2 | -12 |
| Year 5 | -2 | -13 |
CAGR 5Y:0.00%
EPS:-1.61
Fair Value:323
Price:188
Margin of Safety:67.19%
ROE Method
ROE:-1.02%
Book Value:335.91
Fair PBV:-0.10
Fair Value:-34
Margin of Safety:-117.80%