Scribd Logo
Upload

Welcome to Scribd!

  • PT Global Teleshop TBK

    Uploaded by

    rudy_423522658
    9 views1 page
    This document contains a financial analysis of PT Global Teleshop Tbk. It presents the company's revenue projections over 10 years, calculates free cash flows discounted at varying rates, and sums the present value to get a corporate value of Rp2.698 trillion. It then calculates the fair market price per share based on this value and outstanding shares, finding the current market price of Rp306,799 to be overvalued.

    Original Description:

    Telephone market

    Original Title

    Pt Global Teleshop Tbk

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    DOC, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains a financial analysis of PT Global Teleshop Tbk. It presents the company's revenue projections over 10 years, calculates free cash flows discounted at varying rates, and sums the present value to get a corporate value of Rp2.698 trillion. It then calculates the fair market price per share based on this value and outstanding shares, finding the current market price of Rp306,799 to be overvalued.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOC, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as doc, pdf, or txt
    9 views1 page

    PT Global Teleshop TBK

    Uploaded by

    rudy_423522658
    This document contains a financial analysis of PT Global Teleshop Tbk. It presents the company's revenue projections over 10 years, calculates free cash flows discounted at varying rates, and sums the present value to get a corporate value of Rp2.698 trillion. It then calculates the fair market price per share based on this value and outstanding shares, finding the current market price of Rp306,799 to be overvalued.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as DOC, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as doc, pdf, or txt
    of 1

    Nama : Uli Arta Sitorus

    Nim 2011-012-522
    PT GLOBAL TELESHOP Tbk
    220,759,472.00
    10%
    EBIT

    25%
    EBIT(1-T)

    12%
    NCE

    OCF

    ^NWC

    CAPEX

    FCF

    TV

    NCF

    DF

    PV NCF

    242,835,419

    182,126,564

    3,672,166

    185,798,730

    185,798,730

    185,798,730

    0.8929

    165,891,724

    267,118,961

    200,339,221

    3,672,166

    204,011,387

    204,011,387

    204,011,387

    0.7972

    162,636,629

    293,830,857

    220,373,143

    3,672,166

    224,045,309

    224,045,309

    224,045,309

    0.7118

    159,471,026

    323,213,943

    242,410,457

    3,672,166

    246,082,623

    246,082,623

    246,082,623

    0.6355

    156,389,956

    355,535,337

    266,651,503

    3,672,166

    270,323,669

    270,323,669

    270,323,669

    0.5674

    153,388,909

    391,088,871

    293,316,653

    3,672,166

    296,988,819

    296,988,819

    296,988,819

    0.5066

    150,463,778

    430,197,758

    322,648,319

    3,672,166

    326,320,485

    326,320,485

    326,320,485

    0.4523

    147,610,815

    473,217,534

    354,913,150

    3,672,166

    358,585,316

    358,585,316

    358,585,316

    0.4039

    144,826,595

    520,539,287

    390,404,465

    3,672,166

    394,076,631

    394,076,631

    394,076,631

    0.3606

    142,107,984

    572,593,216

    429,444,912

    3,672,166

    433,117,078

    433,117,078

    3,609,308,983

    4,042,426,061

    0.3220

    1,301,553,003
    2,684,340,418

    CASH + M/S
    CORPORATE VALUE
    DEBT VALUE
    EQUITY VALUE
    CS OUTSTANDING
    FAIR MARKET PRICE
    MARKET PRICE
    KESIMPULAN

    14,059,105
    2,698,399,523
    30,645,422
    2,667,754,101
    8,780,426,500
    303,830
    306,799
    OVER VALUED

    You might also like