Q1 2026
JARRPT Jhonlin Agro Raya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:571
Margin of Safety:-69.23%
ROE:21.89%
EPS Growth Method
Fair Value:435
Margin of Safety:-76.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:464
Margin of Safety:-74.97%
Fair PBV:2.19
PB Band
Rata-rata:4.05x
Median:1.75x
PE Band
Rata-rata:26.48x
Median:18.60x
Harga Saat Ini:2100
Rata-rata Fair Value:490
Median Fair Value:464
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:439
EPS Growth Method:335
ROE Method:357
PE Band:625
PB Band:748
Rata-rata:501
PB Band
PB rata-rata3.8x
Fair Value:902
Margin of Safety:-57.0%
PE Band
PE rata-rata23.9x
Fair Value:734
Margin of Safety:-65.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 212 |
| Year 1 | 259 |
| Year 2 | 315 |
| Year 3 | 384 |
| Year 4 | 468 |
| Year 5 | 571 |
Return on Equity (ROE):21.89%
Book Value:212.16
Fair Value:571
Price:2100
Margin of Safety:-69.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 27 | 163 |
| Year 1 | 27 | 173 |
| Year 2 | 27 | 184 |
| Year 3 | 27 | 196 |
| Year 4 | 27 | 209 |
| Year 5 | 27 | 223 |
CAGR 5Y:0.00%
EPS:27.09
Fair Value:435
Price:2100
Margin of Safety:-76.56%
ROE Method
ROE:21.89%
Book Value:212.16
Fair PBV:2.19
Fair Value:464
Margin of Safety:-74.97%