Q1 2026
BJBRPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2590
Margin of Safety:236.38%
ROE:9.91%
EPS Growth Method
Fair Value:2426
Margin of Safety:215.12%
CAGR 5Y:-4.58%
ROE Method
Fair Value:1601
Margin of Safety:107.87%
Fair PBV:0.99
PB Band
Rata-rata:1.29x
Median:1.17x
PE Band
Rata-rata:8.83x
Median:7.33x
Harga Saat Ini:765
Rata-rata Fair Value:2206
Median Fair Value:2426
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1992
EPS Growth Method:1866
ROE Method:1231
PE Band:747
PB Band:1586
Rata-rata:1485
PB Band
PB rata-rata0.8x
Fair Value:1237
Margin of Safety:61.6%
PE Band
PE rata-rata6.8x
Fair Value:750
Margin of Safety:-2.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1615 |
| Year 1 | 1775 |
| Year 2 | 1951 |
| Year 3 | 2144 |
| Year 4 | 2356 |
| Year 5 | 2590 |
Return on Equity (ROE):9.91%
Book Value:1614.6
Fair Value:2590
Price:765
Margin of Safety:236.38%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 111 | 593 |
| Year 1 | 106 | 631 |
| Year 2 | 101 | 672 |
| Year 3 | 96 | 716 |
| Year 4 | 92 | 762 |
| Year 5 | 88 | 812 |
CAGR 5Y:-4.58%
EPS:110.68
Fair Value:2426
Price:765
Margin of Safety:215.12%
ROE Method
ROE:9.91%
Book Value:1614.6
Fair PBV:0.99
Fair Value:1601
Margin of Safety:107.87%