Q1 2026
IMJSPT Indomobil Multi Jasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1149
Margin of Safety:-
ROE:19.05%
EPS Growth Method
Fair Value:602
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:915
Margin of Safety:-
Fair PBV:1.90
PB Band
Rata-rata:0.78x
Median:0.69x
PE Band
Rata-rata:23.02x
Median:12.10x
Harga Saat Ini:141
Rata-rata Fair Value:889
Median Fair Value:915
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:884
EPS Growth Method:463
ROE Method:704
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata55.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 481 |
| Year 1 | 572 |
| Year 2 | 681 |
| Year 3 | 811 |
| Year 4 | 965 |
| Year 5 | 1149 |
Return on Equity (ROE):19.05%
Book Value:480.52
Fair Value:1149
Price:141
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 89 |
| Year 1 | 15 | 94 |
| Year 2 | 15 | 100 |
| Year 3 | 15 | 107 |
| Year 4 | 15 | 114 |
| Year 5 | 15 | 121 |
CAGR 5Y:0.00%
EPS:14.76
Fair Value:602
Price:141
Margin of Safety:-
ROE Method
ROE:19.05%
Book Value:480.52
Fair PBV:1.90
Fair Value:915
Margin of Safety:-