Q4 2025
JECCPT Jembo Cable Company Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1209
Margin of Safety:132.58%
ROE:0.00%
EPS Growth Method
Fair Value:2541
Margin of Safety:388.75%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.22x
Median:1.01x
PE Band
Rata-rata:16.66x
Median:8.36x
Harga Saat Ini:890
Rata-rata Fair Value:1250
Median Fair Value:1209
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:930
EPS Growth Method:1955
ROE Method:0
PE Band:3554
PB Band:1942
Rata-rata:2095
PB Band
PB rata-rata0.8x
Fair Value:1706
Margin of Safety:91.6%
PE Band
PE rata-rata4.5x
Fair Value:1238
Margin of Safety:39.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1209 |
| Year 1 | 1209 |
| Year 2 | 1209 |
| Year 3 | 1209 |
| Year 4 | 1209 |
| Year 5 | 1209 |
Return on Equity (ROE):0.00%
Book Value:1209.44
Fair Value:1209
Price:890
Margin of Safety:132.58%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 162 | 972 |
| Year 1 | 162 | 1035 |
| Year 2 | 162 | 1103 |
| Year 3 | 162 | 1174 |
| Year 4 | 162 | 1251 |
| Year 5 | 162 | 1332 |
CAGR 5Y:0.00%
EPS:162.04
Fair Value:2541
Price:890
Margin of Safety:388.75%
ROE Method
ROE:0.00%
Book Value:1209.44
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%