Q3 2025
KJENPT Krida Jaringan Nusantara Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:130
Margin of Safety:12.31%
ROE:0.82%
EPS Growth Method
Fair Value:126
Margin of Safety:8.72%
CAGR 5Y:0.00%
ROE Method
Fair Value:10
Margin of Safety:-91.13%
Fair PBV:0.08
PB Band
Rata-rata:3.68x
Median:1.54x
PE Band
Rata-rata:267.97x
Median:0.00x
Harga Saat Ini:240
Rata-rata Fair Value:89
Median Fair Value:126
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:100
EPS Growth Method:97
ROE Method:8
PE Band:55
PB Band:732
Rata-rata:199
PB Band
PB rata-rata2.1x
Fair Value:554
Margin of Safety:131.0%
PE Band
PE rata-rata75.8x
Fair Value:20
Margin of Safety:-91.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 125 |
| Year 1 | 126 |
| Year 2 | 127 |
| Year 3 | 128 |
| Year 4 | 129 |
| Year 5 | 130 |
Return on Equity (ROE):0.82%
Book Value:125.05
Fair Value:130
Price:240
Margin of Safety:12.31%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 1 |
| Year 1 | 0 | 1 |
| Year 2 | 0 | 1 |
| Year 3 | 0 | 1 |
| Year 4 | 0 | 1 |
| Year 5 | 0 | 1 |
CAGR 5Y:0.00%
EPS:0.13
Fair Value:126
Price:240
Margin of Safety:8.72%
ROE Method
ROE:0.82%
Book Value:125.05
Fair PBV:0.08
Fair Value:10
Margin of Safety:-91.13%