Q4 2025
JIHDPT Jakarta International Hotels & Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1614
Margin of Safety:193.39%
ROE:0.00%
EPS Growth Method
Fair Value:2005
Margin of Safety:264.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.55x
Median:0.36x
PE Band
Rata-rata:20.64x
Median:10.81x
Harga Saat Ini:515
Rata-rata Fair Value:1206
Median Fair Value:1614
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1241
EPS Growth Method:1542
ROE Method:0
PE Band:708
PB Band:637
Rata-rata:1032
PB Band
PB rata-rata0.3x
Fair Value:450
Margin of Safety:-12.6%
PE Band
PE rata-rata-0.9x
Fair Value:-41
Margin of Safety:-107.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1614 |
| Year 1 | 1614 |
| Year 2 | 1614 |
| Year 3 | 1614 |
| Year 4 | 1614 |
| Year 5 | 1614 |
Return on Equity (ROE):0.00%
Book Value:1613.63
Fair Value:1614
Price:515
Margin of Safety:193.39%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 48 | 286 |
| Year 1 | 48 | 304 |
| Year 2 | 48 | 324 |
| Year 3 | 48 | 345 |
| Year 4 | 48 | 368 |
| Year 5 | 48 | 391 |
CAGR 5Y:0.00%
EPS:47.62
Fair Value:2005
Price:515
Margin of Safety:264.56%
ROE Method
ROE:0.00%
Book Value:1613.63
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%