Q4 2025
PMJSPT Putra Mandiri Jembar Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:195
Margin of Safety:77.03%
ROE:0.00%
EPS Growth Method
Fair Value:252
Margin of Safety:128.82%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.71x
Median:0.80x
PE Band
Rata-rata:14.00x
Median:13.00x
Harga Saat Ini:109
Rata-rata Fair Value:149
Median Fair Value:195
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:150
EPS Growth Method:194
ROE Method:0
PE Band:74
PB Band:106
Rata-rata:131
PB Band
PB rata-rata0.8x
Fair Value:157
Margin of Safety:44.1%
PE Band
PE rata-rata13.3x
Fair Value:91
Margin of Safety:-16.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 195 |
| Year 1 | 195 |
| Year 2 | 195 |
| Year 3 | 195 |
| Year 4 | 195 |
| Year 5 | 195 |
Return on Equity (ROE):0.00%
Book Value:194.73
Fair Value:195
Price:109
Margin of Safety:77.03%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 42 |
| Year 1 | 7 | 44 |
| Year 2 | 7 | 47 |
| Year 3 | 7 | 50 |
| Year 4 | 7 | 53 |
| Year 5 | 7 | 57 |
CAGR 5Y:0.00%
EPS:6.93
Fair Value:252
Price:109
Margin of Safety:128.82%
ROE Method
ROE:0.00%
Book Value:194.73
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%