Q1 2026
JRPTPT Jaya Real Property, Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:1530
Margin of Safety:42.30%
ROE:12.46%
EPS Growth Method
Fair Value:2000
Margin of Safety:86.07%
CAGR 5Y:11.74%
ROE Method
Fair Value:1060
Margin of Safety:-1.42%
Fair PBV:1.25
PB Band
Rata-rata:2.12x
Median:1.59x
PE Band
Rata-rata:11.53x
Median:10.37x
Harga Saat Ini:1080
Rata-rata Fair Value:1530
Median Fair Value:1530
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1177
EPS Growth Method:1539
ROE Method:815
PE Band:928
PB Band:1391
Rata-rata:1170
PB Band
PB rata-rata1.0x
Fair Value:838
Margin of Safety:-22.4%
PE Band
PE rata-rata8.8x
Fair Value:925
Margin of Safety:-14.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 850 |
| Year 1 | 956 |
| Year 2 | 1075 |
| Year 3 | 1209 |
| Year 4 | 1360 |
| Year 5 | 1530 |
Return on Equity (ROE):12.46%
Book Value:850.23
Fair Value:1530
Price:1080
Margin of Safety:42.30%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 104 | 839 |
| Year 1 | 116 | 894 |
| Year 2 | 130 | 952 |
| Year 3 | 145 | 1014 |
| Year 4 | 162 | 1080 |
| Year 5 | 181 | 1150 |
CAGR 5Y:11.74%
EPS:104.13
Fair Value:2000
Price:1080
Margin of Safety:86.07%
ROE Method
ROE:12.46%
Book Value:850.23
Fair PBV:1.25
Fair Value:1060
Margin of Safety:-1.42%