Q1 2026
JIHDPT Jakarta International Hotels & Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1141
Margin of Safety:151.42%
ROE:-5.40%
EPS Growth Method
Fair Value:787
Margin of Safety:73.42%
CAGR 5Y:0.00%
ROE Method
Fair Value:-813
Margin of Safety:-279.03%
Fair PBV:-0.54
PB Band
Rata-rata:0.54x
Median:0.36x
PE Band
Rata-rata:19.48x
Median:8.78x
Harga Saat Ini:438
Rata-rata Fair Value:372
Median Fair Value:787
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:878
EPS Growth Method:606
ROE Method:-625
PB Band:606
Rata-rata:697
PB Band
PB rata-rata0.3x
Fair Value:442
Margin of Safety:0.9%
PE Band
PE rata-rata0.7x
Fair Value:-58
Margin of Safety:-113.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1506 |
| Year 1 | 1425 |
| Year 2 | 1348 |
| Year 3 | 1275 |
| Year 4 | 1207 |
| Year 5 | 1141 |
Return on Equity (ROE):-5.40%
Book Value:1506.28
Fair Value:1141
Price:438
Margin of Safety:151.42%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -87 | -525 |
| Year 1 | -87 | -559 |
| Year 2 | -87 | -595 |
| Year 3 | -87 | -634 |
| Year 4 | -87 | -675 |
| Year 5 | -87 | -719 |
CAGR 5Y:0.00%
EPS:-87.46
Fair Value:787
Price:438
Margin of Safety:73.42%
ROE Method
ROE:-5.40%
Book Value:1506.28
Fair PBV:-0.54
Fair Value:-813
Margin of Safety:-279.03%