Q1 2026
JECCPT Jembo Cable Company Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2056
Margin of Safety:-
ROE:11.53%
EPS Growth Method
Fair Value:1913
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:1374
Margin of Safety:-
Fair PBV:1.15
PB Band
Rata-rata:1.20x
Median:1.00x
PE Band
Rata-rata:16.43x
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:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.5x
Fair Value:Infinity
Margin of Safety:Infinity%
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:-
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:-
ROE Method
ROE:11.53%
Book Value:1191.59
Fair PBV:1.15
Fair Value:1374
Margin of Safety:-