Q1 2026
JASTPT. Jasnita Telekomindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:73
Margin of Safety:-13.54%
ROE:6.11%
EPS Growth Method
Fair Value:27
Margin of Safety:-68.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:33
Margin of Safety:-60.74%
Fair PBV:0.61
PB Band
Rata-rata:2.35x
Median:1.33x
PE Band
Rata-rata:-25.07x
Median:-11.80x
Harga Saat Ini:84
Rata-rata Fair Value:45
Median Fair Value:33
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:57
EPS Growth Method:21
ROE Method:26
PE Band:64
PB Band:98
Rata-rata:53
PB Band
PB rata-rata1.4x
Fair Value:77
Margin of Safety:-8.9%
PE Band
PE rata-rata-30.4x
Fair Value:101
Margin of Safety:20.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 55 |
| Year 1 | 58 |
| Year 2 | 62 |
| Year 3 | 65 |
| Year 4 | 69 |
| Year 5 | 73 |
Return on Equity (ROE):6.11%
Book Value:54.64
Fair Value:73
Price:84
Margin of Safety:-13.54%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -20 |
| Year 1 | -3 | -21 |
| Year 2 | -3 | -23 |
| Year 3 | -3 | -24 |
| Year 4 | -3 | -26 |
| Year 5 | -3 | -28 |
CAGR 5Y:0.00%
EPS:-3.36
Fair Value:27
Price:84
Margin of Safety:-68.21%
ROE Method
ROE:6.11%
Book Value:54.64
Fair PBV:0.61
Fair Value:33
Margin of Safety:-60.74%