Q1 2026
ANJTPT Austindo Nusantara Jaya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4087
Margin of Safety:-
ROE:27.56%
EPS Growth Method
Fair Value:-857
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:3335
Margin of Safety:-
Fair PBV:2.76
PB Band
Rata-rata:0.71x
Median:0.65x
PE Band
Rata-rata:2.37x
Median:12.82x
Harga Saat Ini:1560
Rata-rata Fair Value:2189
Median Fair Value:3335
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3144
EPS Growth Method:-659
ROE Method:2566
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata18.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1210 |
| Year 1 | 1544 |
| Year 2 | 1969 |
| Year 3 | 2512 |
| Year 4 | 3204 |
| Year 5 | 4087 |
Return on Equity (ROE):27.56%
Book Value:1210.1
Fair Value:4087
Price:1560
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -251 | -1509 |
| Year 1 | -251 | -1607 |
| Year 2 | -251 | -1711 |
| Year 3 | -251 | -1822 |
| Year 4 | -251 | -1941 |
| Year 5 | -251 | -2067 |
CAGR 5Y:0.00%
EPS:-251.43
Fair Value:-857
Price:1560
Margin of Safety:-
ROE Method
ROE:27.56%
Book Value:1210.1
Fair PBV:2.76
Fair Value:3335
Margin of Safety:-