Q1 2026
WINRPT Winner Nusantara Jaya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:70
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:98
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:0.40x
Median:0.33x
PE Band
Rata-rata:15.27x
Median:7.55x
Harga Saat Ini:22
Rata-rata Fair Value:56
Median Fair Value:70
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:54
EPS Growth Method:75
ROE Method:0
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata18.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 70 |
| Year 1 | 70 |
| Year 2 | 70 |
| Year 3 | 70 |
| Year 4 | 70 |
| Year 5 | 70 |
Return on Equity (ROE):0.00%
Book Value:69.83
Fair Value:70
Price:22
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 20 |
| Year 1 | 3 | 22 |
| Year 2 | 3 | 23 |
| Year 3 | 3 | 25 |
| Year 4 | 3 | 26 |
| Year 5 | 3 | 28 |
CAGR 5Y:0.00%
EPS:3.41
Fair Value:98
Price:22
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:69.83
Fair PBV:0.00
Fair Value:0
Margin of Safety:-