Q1 2026
BJTMPT Bank Pembangunan Daerah Jawa Timur Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1483
Margin of Safety:188.05%
ROE:10.14%
EPS Growth Method
Fair Value:1927
Margin of Safety:274.15%
CAGR 5Y:4.86%
ROE Method
Fair Value:928
Margin of Safety:80.19%
Fair PBV:1.01
PB Band
Rata-rata:0.92x
Median:1.03x
PE Band
Rata-rata:6.55x
Median:7.03x
Harga Saat Ini:515
Rata-rata Fair Value:1446
Median Fair Value:1483
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1141
EPS Growth Method:1482
ROE Method:714
PE Band:549
PB Band:651
Rata-rata:907
PB Band
PB rata-rata0.8x
Fair Value:723
Margin of Safety:40.4%
PE Band
PE rata-rata6.4x
Fair Value:694
Margin of Safety:34.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 915 |
| Year 1 | 1008 |
| Year 2 | 1110 |
| Year 3 | 1223 |
| Year 4 | 1347 |
| Year 5 | 1483 |
Return on Equity (ROE):10.14%
Book Value:915.33
Fair Value:1483
Price:515
Margin of Safety:188.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 109 | 738 |
| Year 1 | 114 | 786 |
| Year 2 | 120 | 837 |
| Year 3 | 126 | 892 |
| Year 4 | 132 | 950 |
| Year 5 | 138 | 1012 |
CAGR 5Y:4.86%
EPS:108.92
Fair Value:1927
Price:515
Margin of Safety:274.15%
ROE Method
ROE:10.14%
Book Value:915.33
Fair PBV:1.01
Fair Value:928
Margin of Safety:80.19%