Q1 2026
JGLEPT Graha Andrasentra Propertindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:50
Margin of Safety:-0.60%
ROE:0.84%
EPS Growth Method
Fair Value:33
Margin of Safety:-33.12%
CAGR 5Y:0.00%
ROE Method
Fair Value:4
Margin of Safety:-91.98%
Fair PBV:0.08
PB Band
Rata-rata:0.80x
Median:0.56x
PE Band
Rata-rata:-7.86x
Median:-11.19x
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
PE Band:11
PB Band:32
Rata-rata:22
PB Band
PB rata-rata0.6x
Fair Value:33
Margin of Safety:-38.7%
PE Band
PE rata-rata-16.2x
Fair Value:30
Margin of Safety:-44.0%
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:-0.60%
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:-33.12%
ROE Method
ROE:0.84%
Book Value:47.66
Fair PBV:0.08
Fair Value:4
Margin of Safety:-91.98%