Q1 2026
JATIPT Informasi Teknologi Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:153
Margin of Safety:61.43%
ROE:21.40%
EPS Growth Method
Fair Value:107
Margin of Safety:12.62%
CAGR 5Y:0.00%
ROE Method
Fair Value:124
Margin of Safety:31.01%
Fair PBV:2.14
PB Band
Rata-rata:1.24x
Median:1.01x
PE Band
Rata-rata:445.83x
Median:19.93x
Harga Saat Ini:102
Rata-rata Fair Value:128
Median Fair Value:124
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:118
EPS Growth Method:82
ROE Method:96
PE Band:2187
PB Band:59
Rata-rata:509
PB Band
PB rata-rata1.2x
Fair Value:77
Margin of Safety:-24.3%
PE Band
PE rata-rata445.8x
Fair Value:2843
Margin of Safety:2687.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 58 |
| Year 1 | 71 |
| Year 2 | 86 |
| Year 3 | 104 |
| Year 4 | 126 |
| Year 5 | 153 |
Return on Equity (ROE):21.40%
Book Value:58.16
Fair Value:153
Price:102
Margin of Safety:61.43%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 36 |
| Year 1 | 6 | 38 |
| Year 2 | 6 | 40 |
| Year 3 | 6 | 43 |
| Year 4 | 6 | 46 |
| Year 5 | 6 | 49 |
CAGR 5Y:0.00%
EPS:5.94
Fair Value:107
Price:102
Margin of Safety:12.62%
ROE Method
ROE:21.40%
Book Value:58.16
Fair PBV:2.14
Fair Value:124
Margin of Safety:31.01%