Q4 2025
JPFAPT Japfa Comfeed Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1450
Margin of Safety:-44.00%
ROE:0.00%
EPS Growth Method
Fair Value:3788
Margin of Safety:46.25%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.80x
Median:1.64x
PE Band
Rata-rata:13.23x
Median:9.97x
Harga Saat Ini:2380
Rata-rata Fair Value:1746
Median Fair Value:1450
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1116
EPS Growth Method:2914
ROE Method:0
PE Band:2659
PB Band:1848
Rata-rata:2134
PB Band
PB rata-rata1.4x
Fair Value:1850
Margin of Safety:-22.3%
PE Band
PE rata-rata12.1x
Fair Value:3169
Margin of Safety:33.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1450 |
| Year 1 | 1450 |
| Year 2 | 1450 |
| Year 3 | 1450 |
| Year 4 | 1450 |
| Year 5 | 1450 |
Return on Equity (ROE):0.00%
Book Value:1450.38
Fair Value:1450
Price:2380
Margin of Safety:-44.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 284 | 1706 |
| Year 1 | 284 | 1817 |
| Year 2 | 284 | 1935 |
| Year 3 | 284 | 2061 |
| Year 4 | 284 | 2195 |
| Year 5 | 284 | 2337 |
CAGR 5Y:0.00%
EPS:284.34
Fair Value:3788
Price:2380
Margin of Safety:46.25%
ROE Method
ROE:0.00%
Book Value:1450.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%