Q4 2025
MEJAHarta Djaya Karya Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:33
Margin of Safety:-59.56%
ROE:0.00%
EPS Growth Method
Fair Value:33
Margin of Safety:-59.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.01x
Median:1.65x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:118
Rata-rata Fair Value:22
Median Fair Value:33
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:26
EPS Growth Method:26
ROE Method:0
PB Band:74
Rata-rata:42
PB Band
PB rata-rata2.0x
Fair Value:96
Margin of Safety:-18.9%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 33 |
| Year 1 | 33 |
| Year 2 | 33 |
| Year 3 | 33 |
| Year 4 | 33 |
| Year 5 | 33 |
Return on Equity (ROE):0.00%
Book Value:33.16
Fair Value:33
Price:118
Margin of Safety:-59.56%
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
Fair Value:33
Price:118
Margin of Safety:-59.56%
ROE Method
ROE:0.00%
Book Value:33.16
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%