Q1 2026
KJENPT Krida Jaringan Nusantara Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:122
Margin of Safety:-2.45%
ROE:-0.47%
EPS Growth Method
Fair Value:125
Margin of Safety:0.14%
CAGR 5Y:0.00%
ROE Method
Fair Value:-6
Margin of Safety:-104.68%
Fair PBV:-0.05
PB Band
Rata-rata:3.51x
Median:1.45x
PE Band
Rata-rata:543.24x
Median:38.35x
Harga Saat Ini:115
Rata-rata Fair Value:80
Median Fair Value:122
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:94
EPS Growth Method:96
ROE Method:-4
PE Band:15
PB Band:310
Rata-rata:129
PB Band
PB rata-rata1.8x
Fair Value:206
Margin of Safety:79.4%
PE Band
PE rata-rata498.2x
Fair Value:18
Margin of Safety:-84.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 125 |
| Year 1 | 124 |
| Year 2 | 124 |
| Year 3 | 123 |
| Year 4 | 123 |
| Year 5 | 122 |
Return on Equity (ROE):-0.47%
Book Value:124.84
Fair Value:122
Price:115
Margin of Safety:-2.45%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0.04
Fair Value:125
Price:115
Margin of Safety:0.14%
ROE Method
ROE:-0.47%
Book Value:124.84
Fair PBV:-0.05
Fair Value:-6
Margin of Safety:-104.68%