Q4 2025
CUANPT Petrindo Jaya Kreasi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:47
Margin of Safety:-96.87%
ROE:0.00%
EPS Growth Method
Fair Value:221
Margin of Safety:-85.39%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:21.14x
Median:21.75x
PE Band
Rata-rata:84.02x
Median:51.23x
Harga Saat Ini:1130
Rata-rata Fair Value:90
Median Fair Value:47
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:36
EPS Growth Method:170
ROE Method:0
PE Band:1021
PB Band:574
Rata-rata:450
PB Band
PB rata-rata21.1x
Fair Value:747
Margin of Safety:-33.9%
PE Band
PE rata-rata84.0x
Fair Value:1327
Margin of Safety:17.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 47 |
| Year 1 | 47 |
| Year 2 | 47 |
| Year 3 | 47 |
| Year 4 | 47 |
| Year 5 | 47 |
Return on Equity (ROE):0.00%
Book Value:47.35
Fair Value:47
Price:1130
Margin of Safety:-96.87%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 21 | 127 |
| Year 1 | 21 | 135 |
| Year 2 | 21 | 144 |
| Year 3 | 21 | 153 |
| Year 4 | 21 | 163 |
| Year 5 | 21 | 174 |
CAGR 5Y:0.00%
EPS:21.17
Fair Value:221
Price:1130
Margin of Safety:-85.39%
ROE Method
ROE:0.00%
Book Value:47.35
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%