Q4 2025
JSPTPT Jakarta Setiabudi Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1020
Margin of Safety:-31.32%
ROE:0.00%
EPS Growth Method
Fair Value:1927
Margin of Safety:29.80%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.66x
Median:1.21x
PE Band
Rata-rata:20.57x
Median:10.54x
Harga Saat Ini:1405
Rata-rata Fair Value:982
Median Fair Value:1020
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:785
EPS Growth Method:1483
ROE Method:0
PE Band:1652
PB Band:1235
Rata-rata:1289
PB Band
PB rata-rata2.3x
Fair Value:2222
Margin of Safety:58.2%
PE Band
PE rata-rata12.7x
Fair Value:1329
Margin of Safety:-5.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1020 |
| Year 1 | 1020 |
| Year 2 | 1020 |
| Year 3 | 1020 |
| Year 4 | 1020 |
| Year 5 | 1020 |
Return on Equity (ROE):0.00%
Book Value:1019.95
Fair Value:1020
Price:1405
Margin of Safety:-31.32%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 110 | 662 |
| Year 1 | 110 | 705 |
| Year 2 | 110 | 751 |
| Year 3 | 110 | 800 |
| Year 4 | 110 | 852 |
| Year 5 | 110 | 908 |
CAGR 5Y:0.00%
EPS:110.4
Fair Value:1927
Price:1405
Margin of Safety:29.80%
ROE Method
ROE:0.00%
Book Value:1019.95
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%