Q1 2026
JTPEPT Jasuindo Tiga Perkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:849
Margin of Safety:-
ROE:33.18%
EPS Growth Method
Fair Value:1026
Margin of Safety:-
CAGR 5Y:29.40%
ROE Method
Fair Value:672
Margin of Safety:-
Fair PBV:3.32
PB Band
Rata-rata:2.05x
Median:2.02x
PE Band
Rata-rata:10.70x
Median:9.29x
Harga Saat Ini:610
Rata-rata Fair Value:849
Median Fair Value:849
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:653
EPS Growth Method:789
ROE Method:517
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 203 |
| Year 1 | 270 |
| Year 2 | 359 |
| Year 3 | 478 |
| Year 4 | 637 |
| Year 5 | 849 |
Return on Equity (ROE):33.18%
Book Value:202.51
Fair Value:849
Price:610
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 48 | 601 |
| Year 1 | 62 | 640 |
| Year 2 | 80 | 681 |
| Year 3 | 104 | 726 |
| Year 4 | 134 | 773 |
| Year 5 | 173 | 823 |
CAGR 5Y:29.40%
EPS:47.81
Fair Value:1026
Price:610
Margin of Safety:-
ROE Method
ROE:33.18%
Book Value:202.51
Fair PBV:3.32
Fair Value:672
Margin of Safety:-