Q4 2025
JGLEPT Graha Andrasentra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:50
Margin of Safety:-3.40%
ROE:0.00%
EPS Growth Method
Fair Value:48
Margin of Safety:-7.51%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.78x
Median:0.56x
PE Band
Rata-rata:-13.34x
Median:-11.12x
Harga Saat Ini:36
Rata-rata Fair Value:33
Median Fair Value:48
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:39
EPS Growth Method:37
ROE Method:0
PE Band:2
PB Band:21
Rata-rata:25
PB Band
PB rata-rata0.6x
Fair Value:21
Margin of Safety:-42.5%
PE Band
PE rata-rata-23.3x
Fair Value:4
Margin of Safety:-88.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 50 |
| Year 1 | 50 |
| Year 2 | 50 |
| Year 3 | 50 |
| Year 4 | 50 |
| Year 5 | 50 |
Return on Equity (ROE):0.00%
Book Value:50.23
Fair Value:50
Price:36
Margin of Safety:-3.40%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -2 |
| Year 1 | -0 | -2 |
| Year 2 | -0 | -2 |
| Year 3 | -0 | -2 |
| Year 4 | -0 | -2 |
| Year 5 | -0 | -2 |
CAGR 5Y:0.00%
EPS:-0.26
Fair Value:48
Price:36
Margin of Safety:-7.51%
ROE Method
ROE:0.00%
Book Value:50.23
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%