Q1 2026
LAJUPT Jasa Berdikari Logistics Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:119
Margin of Safety:76.93%
ROE:13.44%
EPS Growth Method
Fair Value:97
Margin of Safety:44.24%
CAGR 5Y:0.00%
ROE Method
Fair Value:85
Margin of Safety:26.59%
Fair PBV:1.34
PB Band
Rata-rata:0.89x
Median:0.84x
PE Band
Rata-rata:4.50x
Median:9.38x
Harga Saat Ini:61
Rata-rata Fair Value:100
Median Fair Value:97
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:91
EPS Growth Method:74
ROE Method:65
PE Band:13
PB Band:39
Rata-rata:57
PB Band
PB rata-rata1.0x
Fair Value:56
Margin of Safety:-8.3%
PE Band
PE rata-rata4.4x
Fair Value:16
Margin of Safety:-73.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 63 |
| Year 1 | 72 |
| Year 2 | 81 |
| Year 3 | 92 |
| Year 4 | 104 |
| Year 5 | 119 |
Return on Equity (ROE):13.44%
Book Value:63.1
Fair Value:119
Price:61
Margin of Safety:76.93%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 4 | 24 |
| Year 1 | 4 | 26 |
| Year 2 | 4 | 28 |
| Year 3 | 4 | 30 |
| Year 4 | 4 | 31 |
| Year 5 | 4 | 34 |
CAGR 5Y:0.00%
EPS:4.08
Fair Value:97
Price:61
Margin of Safety:44.24%
ROE Method
ROE:13.44%
Book Value:63.1
Fair PBV:1.34
Fair Value:85
Margin of Safety:26.59%