Q3 2025
KARWPT Meratus Jasa Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-960
Margin of Safety:-419.90%
ROE:0.73%
EPS Growth Method
Fair Value:-992
Margin of Safety:-430.55%
CAGR 5Y:0.00%
ROE Method
Fair Value:-67
Margin of Safety:-122.49%
Fair PBV:0.07
PB Band
Rata-rata:-3.13x
Median:-0.38x
PE Band
Rata-rata:43.59x
Median:-0.13x
Harga Saat Ini:400
Rata-rata Fair Value:-673
Median Fair Value:-960
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-738
EPS Growth Method:-763
ROE Method:-52
PB Band:2968
Rata-rata:2968
PB Band
PB rata-rata-0.5x
Fair Value:589
Margin of Safety:47.2%
PE Band
PE rata-rata168.5x
Fair Value:-1809
Margin of Safety:-552.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -925 |
| Year 1 | -932 |
| Year 2 | -939 |
| Year 3 | -946 |
| Year 4 | -953 |
| Year 5 | -960 |
Return on Equity (ROE):0.73%
Book Value:-925.47
Fair Value:-960
Price:400
Margin of Safety:-419.90%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -8 | -48 |
| Year 1 | -8 | -51 |
| Year 2 | -8 | -55 |
| Year 3 | -8 | -58 |
| Year 4 | -8 | -62 |
| Year 5 | -8 | -66 |
CAGR 5Y:0.00%
EPS:-8.05
Fair Value:-992
Price:400
Margin of Safety:-430.55%
ROE Method
ROE:0.73%
Book Value:-925.47
Fair PBV:0.07
Fair Value:-67
Margin of Safety:-122.49%