Q4 2025
MSJAMulti Spunindo Jaya Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:231
Margin of Safety:-42.89%
ROE:0.00%
EPS Growth Method
Fair Value:341
Margin of Safety:-15.49%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.74x
Median:1.15x
PE Band
Rata-rata:12.17x
Median:14.11x
Harga Saat Ini:414
Rata-rata Fair Value:191
Median Fair Value:231
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:177
EPS Growth Method:263
ROE Method:0
PE Band:129
PB Band:135
Rata-rata:176
PB Band
PB rata-rata0.7x
Fair Value:175
Margin of Safety:-57.7%
PE Band
PE rata-rata12.2x
Fair Value:168
Margin of Safety:-59.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 231 |
| Year 1 | 231 |
| Year 2 | 231 |
| Year 3 | 231 |
| Year 4 | 231 |
| Year 5 | 231 |
Return on Equity (ROE):0.00%
Book Value:230.71
Fair Value:231
Price:414
Margin of Safety:-42.89%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 13 | 81 |
| Year 1 | 13 | 86 |
| Year 2 | 13 | 92 |
| Year 3 | 13 | 98 |
| Year 4 | 13 | 104 |
| Year 5 | 13 | 111 |
CAGR 5Y:0.00%
EPS:13.47
Fair Value:341
Price:414
Margin of Safety:-15.49%
ROE Method
ROE:0.00%
Book Value:230.71
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%