Q1 2026
JECCPT Jembo Cable Company Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2056
Margin of Safety:218.78%
ROE:11.53%
EPS Growth Method
Fair Value:1913
Margin of Safety:196.59%
CAGR 5Y:0.00%
ROE Method
Fair Value:1374
Margin of Safety:112.98%
Fair PBV:1.15
PB Band
Rata-rata:1.21x
Median:1.00x
PE Band
Rata-rata:16.53x
Median:8.36x
Harga Saat Ini:665
Rata-rata Fair Value:1781
Median Fair Value:1913
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1582
EPS Growth Method:1472
ROE Method:1057
PE Band:1151
PB Band:1142
Rata-rata:1281
PB Band
PB rata-rata0.8x
Fair Value:931
Margin of Safety:40.0%
PE Band
PE rata-rata8.9x
Fair Value:801
Margin of Safety:20.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1192 |
| Year 1 | 1329 |
| Year 2 | 1482 |
| Year 3 | 1653 |
| Year 4 | 1844 |
| Year 5 | 2056 |
Return on Equity (ROE):11.53%
Book Value:1191.59
Fair Value:2056
Price:665
Margin of Safety:218.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 88 | 527 |
| Year 1 | 88 | 561 |
| Year 2 | 88 | 597 |
| Year 3 | 88 | 636 |
| Year 4 | 88 | 677 |
| Year 5 | 88 | 721 |
CAGR 5Y:0.00%
EPS:87.76
Fair Value:1913
Price:665
Margin of Safety:196.59%
ROE Method
ROE:11.53%
Book Value:1191.59
Fair PBV:1.15
Fair Value:1374
Margin of Safety:112.98%