Q1 2026
JKONPT Jaya Konstruksi Manggala Pratama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:243
Margin of Safety:267.89%
ROE:4.20%
EPS Growth Method
Fair Value:270
Margin of Safety:308.70%
CAGR 5Y:0.00%
ROE Method
Fair Value:83
Margin of Safety:25.82%
Fair PBV:0.42
PB Band
Rata-rata:3.36x
Median:3.20x
PE Band
Rata-rata:33.59x
Median:24.05x
Harga Saat Ini:66
Rata-rata Fair Value:199
Median Fair Value:243
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:187
EPS Growth Method:207
ROE Method:64
PE Band:227
PB Band:511
Rata-rata:239
PB Band
PB rata-rata0.6x
Fair Value:112
Margin of Safety:69.4%
PE Band
PE rata-rata24.7x
Fair Value:216
Margin of Safety:227.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 198 |
| Year 1 | 206 |
| Year 2 | 215 |
| Year 3 | 224 |
| Year 4 | 233 |
| Year 5 | 243 |
Return on Equity (ROE):4.20%
Book Value:197.65
Fair Value:243
Price:66
Margin of Safety:267.89%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 9 | 53 |
| Year 1 | 9 | 56 |
| Year 2 | 9 | 60 |
| Year 3 | 9 | 64 |
| Year 4 | 9 | 68 |
| Year 5 | 9 | 72 |
CAGR 5Y:0.00%
EPS:8.77
Fair Value:270
Price:66
Margin of Safety:308.70%
ROE Method
ROE:4.20%
Book Value:197.65
Fair PBV:0.42
Fair Value:83
Margin of Safety:25.82%