Q1 2026
JGLEPT Graha Andrasentra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:50
Margin of Safety:-
ROE:0.84%
EPS Growth Method
Fair Value:33
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:4
Margin of Safety:-
Fair PBV:0.08
PB Band
Rata-rata:0.78x
Median:0.56x
PE Band
Rata-rata:-7.23x
Median:-11.12x
Harga Saat Ini:54
Rata-rata Fair Value:29
Median Fair Value:33
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:38
EPS Growth Method:26
ROE Method:3
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-14.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 48 |
| Year 1 | 48 |
| Year 2 | 48 |
| Year 3 | 49 |
| Year 4 | 49 |
| Year 5 | 50 |
Return on Equity (ROE):0.84%
Book Value:47.66
Fair Value:50
Price:54
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -11 |
| Year 2 | -2 | -12 |
| Year 3 | -2 | -13 |
| Year 4 | -2 | -13 |
| Year 5 | -2 | -14 |
CAGR 5Y:0.00%
EPS:-1.73
Fair Value:33
Price:54
Margin of Safety:-
ROE Method
ROE:0.84%
Book Value:47.66
Fair PBV:0.08
Fair Value:4
Margin of Safety:-