Q4 2025
BJBRPT Bank Pembangunan Daerah Jawa Barat dan Banten Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2552
Margin of Safety:200.19%
ROE:9.53%
EPS Growth Method
Fair Value:2491
Margin of Safety:193.07%
CAGR 5Y:-1.29%
ROE Method
Fair Value:1542
Margin of Safety:81.45%
Fair PBV:0.95
PB Band
Rata-rata:1.30x
Median:1.18x
PE Band
Rata-rata:8.87x
Median:7.47x
Harga Saat Ini:805
Rata-rata Fair Value:2195
Median Fair Value:2491
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1963
EPS Growth Method:1916
ROE Method:1186
PE Band:708
PB Band:1531
Rata-rata:1461
PB Band
PB rata-rata0.8x
Fair Value:1225
Margin of Safety:52.2%
PE Band
PE rata-rata6.8x
Fair Value:708
Margin of Safety:-12.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1619 |
| Year 1 | 1773 |
| Year 2 | 1942 |
| Year 3 | 2127 |
| Year 4 | 2330 |
| Year 5 | 2552 |
Return on Equity (ROE):9.53%
Book Value:1618.85
Fair Value:2552
Price:805
Margin of Safety:200.19%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 110 | 637 |
| Year 1 | 108 | 678 |
| Year 2 | 107 | 722 |
| Year 3 | 105 | 769 |
| Year 4 | 104 | 819 |
| Year 5 | 103 | 872 |
CAGR 5Y:-1.29%
EPS:109.57
Fair Value:2491
Price:805
Margin of Safety:193.07%
ROE Method
ROE:9.53%
Book Value:1618.85
Fair PBV:0.95
Fair Value:1542
Margin of Safety:81.45%