Q1 2026
PSABPT J Resources Asia Pasifik Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:794
Margin of Safety:-
ROE:15.36%
EPS Growth Method
Fair Value:20551
Margin of Safety:-
CAGR 5Y:112.33%
ROE Method
Fair Value:597
Margin of Safety:-
Fair PBV:1.54
PB Band
Rata-rata:2.92x
Median:1.29x
PE Band
Rata-rata:106.49x
Median:15.54x
Harga Saat Ini:426
Rata-rata Fair Value:7314
Median Fair Value:794
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:611
EPS Growth Method:15808
ROE Method:459
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-37.5x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 389 |
| Year 1 | 448 |
| Year 2 | 517 |
| Year 3 | 596 |
| Year 4 | 688 |
| Year 5 | 794 |
Return on Equity (ROE):15.36%
Book Value:388.54
Fair Value:794
Price:426
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 182 | 14716 |
| Year 1 | 387 | 15673 |
| Year 2 | 822 | 16691 |
| Year 3 | 1746 | 17776 |
| Year 4 | 3707 | 18932 |
| Year 5 | 7871 | 20162 |
CAGR 5Y:112.33%
EPS:182.39
Fair Value:20551
Price:426
Margin of Safety:-
ROE Method
ROE:15.36%
Book Value:388.54
Fair PBV:1.54
Fair Value:597
Margin of Safety:-