Q1 2026
CUANPT Petrindo Jaya Kreasi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:284
Margin of Safety:-
ROE:40.62%
EPS Growth Method
Fair Value:220
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:210
Margin of Safety:-
Fair PBV:4.06
PB Band
Rata-rata:20.21x
Median:16.98x
PE Band
Rata-rata:79.50x
Median:41.64x
Harga Saat Ini:655
Rata-rata Fair Value:238
Median Fair Value:220
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:218
EPS Growth Method:169
ROE Method:161
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata20.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata79.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 52 |
| Year 1 | 73 |
| Year 2 | 102 |
| Year 3 | 144 |
| Year 4 | 202 |
| Year 5 | 284 |
Return on Equity (ROE):40.62%
Book Value:51.61
Fair Value:284
Price:655
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 20 | 123 |
| Year 1 | 20 | 131 |
| Year 2 | 20 | 139 |
| Year 3 | 20 | 148 |
| Year 4 | 20 | 158 |
| Year 5 | 20 | 168 |
CAGR 5Y:0.00%
EPS:20.46
Fair Value:220
Price:655
Margin of Safety:-
ROE Method
ROE:40.62%
Book Value:51.61
Fair PBV:4.06
Fair Value:210
Margin of Safety:-