Q1 2026
BCICPT Bank JTrust Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:189
Margin of Safety:49.17%
ROE:0.00%
EPS Growth Method
Fair Value:-5
Margin of Safety:-103.97%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2688.58x
Median:0.00x
PE Band
Rata-rata:6626.31x
Median:0.00x
Harga Saat Ini:139
Rata-rata Fair Value:61
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:146
EPS Growth Method:-4
ROE Method:0
PB Band:428830
Rata-rata:214488
PB Band
PB rata-rata1.0x
Fair Value:202
Margin of Safety:45.1%
PE Band
PE rata-rata-4.8x
Fair Value:124
Margin of Safety:-10.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 189 |
| Year 1 | 189 |
| Year 2 | 189 |
| Year 3 | 189 |
| Year 4 | 189 |
| Year 5 | 189 |
Return on Equity (ROE):0.00%
Book Value:189.45
Fair Value:189
Price:139
Margin of Safety:49.17%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -24 | -142 |
| Year 1 | -24 | -151 |
| Year 2 | -24 | -161 |
| Year 3 | -24 | -171 |
| Year 4 | -24 | -183 |
| Year 5 | -24 | -194 |
CAGR 5Y:0.00%
EPS:-23.66
Fair Value:-5
Price:139
Margin of Safety:-103.97%
ROE Method
ROE:0.00%
Book Value:189.45
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%