Q4 2025
JARRPT Jhonlin Agro Raya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:203
Margin of Safety:-86.00%
ROE:0.00%
EPS Growth Method
Fair Value:496
Margin of Safety:-65.78%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.05x
Median:1.68x
PE Band
Rata-rata:16.81x
Median:12.87x
Harga Saat Ini:1825
Rata-rata Fair Value:233
Median Fair Value:203
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:156
EPS Growth Method:382
ROE Method:0
PE Band:581
PB Band:598
Rata-rata:429
PB Band
PB rata-rata3.0x
Fair Value:778
Margin of Safety:-57.4%
PE Band
PE rata-rata16.8x
Fair Value:755
Margin of Safety:-58.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 203 |
| Year 1 | 203 |
| Year 2 | 203 |
| Year 3 | 203 |
| Year 4 | 203 |
| Year 5 | 203 |
Return on Equity (ROE):0.00%
Book Value:202.93
Fair Value:203
Price:1825
Margin of Safety:-86.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 36 | 214 |
| Year 1 | 36 | 228 |
| Year 2 | 36 | 243 |
| Year 3 | 36 | 259 |
| Year 4 | 36 | 275 |
| Year 5 | 36 | 293 |
CAGR 5Y:0.00%
EPS:35.68
Fair Value:496
Price:1825
Margin of Safety:-65.78%
ROE Method
ROE:0.00%
Book Value:202.93
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%