Q1 2026
KARWPT Meratus Jasa Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-972
Margin of Safety:-558.45%
ROE:0.78%
EPS Growth Method
Fair Value:-969
Margin of Safety:-557.23%
CAGR 5Y:0.00%
ROE Method
Fair Value:-73
Margin of Safety:-134.24%
Fair PBV:0.08
PB Band
Rata-rata:-3.06x
Median:-0.38x
PE Band
Rata-rata:38.82x
Median:-0.14x
Harga Saat Ini:260
Rata-rata Fair Value:-671
Median Fair Value:-969
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-748
EPS Growth Method:-746
ROE Method:-56
PB Band:2702
Rata-rata:2702
PB Band
PB rata-rata-0.5x
Fair Value:573
Margin of Safety:120.5%
PE Band
PE rata-rata155.2x
Fair Value:-794
Margin of Safety:-405.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -935 |
| Year 1 | -942 |
| Year 2 | -950 |
| Year 3 | -957 |
| Year 4 | -964 |
| Year 5 | -972 |
Return on Equity (ROE):0.78%
Book Value:-935.04
Fair Value:-972
Price:260
Margin of Safety:-558.45%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -25 |
| Year 1 | -4 | -27 |
| Year 2 | -4 | -28 |
| Year 3 | -4 | -30 |
| Year 4 | -4 | -32 |
| Year 5 | -4 | -34 |
CAGR 5Y:0.00%
EPS:-4.17
Fair Value:-969
Price:260
Margin of Safety:-557.23%
ROE Method
ROE:0.78%
Book Value:-935.04
Fair PBV:0.08
Fair Value:-73
Margin of Safety:-134.24%