Q1 2026
JSPTPT Jakarta Setiabudi Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3042
Margin of Safety:118.86%
ROE:22.47%
EPS Growth Method
Fair Value:2449
Margin of Safety:76.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:2481
Margin of Safety:78.49%
Fair PBV:2.25
PB Band
Rata-rata:1.67x
Median:1.23x
PE Band
Rata-rata:20.34x
Median:9.98x
Harga Saat Ini:1355
Rata-rata Fair Value:2658
Median Fair Value:2481
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2340
EPS Growth Method:1884
ROE Method:1909
PE Band:2495
PB Band:1385
Rata-rata:2003
PB Band
PB rata-rata2.4x
Fair Value:2604
Margin of Safety:92.2%
PE Band
PE rata-rata15.6x
Fair Value:2495
Margin of Safety:84.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1104 |
| Year 1 | 1352 |
| Year 2 | 1656 |
| Year 3 | 2028 |
| Year 4 | 2484 |
| Year 5 | 3042 |
Return on Equity (ROE):22.47%
Book Value:1104.16
Fair Value:3042
Price:1355
Margin of Safety:118.86%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 164 | 982 |
| Year 1 | 164 | 1046 |
| Year 2 | 164 | 1114 |
| Year 3 | 164 | 1186 |
| Year 4 | 164 | 1263 |
| Year 5 | 164 | 1345 |
CAGR 5Y:0.00%
EPS:163.63
Fair Value:2449
Price:1355
Margin of Safety:76.21%
ROE Method
ROE:22.47%
Book Value:1104.16
Fair PBV:2.25
Fair Value:2481
Margin of Safety:78.49%