Professional Documents
Culture Documents
Latihan 12
Latihan 12
Latihan 12
R t c FV PV
0.0700 22 70 1000 1000 AT PAR
0.0710 22 70 1000 989.0
0.0720 22 70 1000 978.2
0.0730 22 70 1000 967.6
0.0731 22 70 1000 966.6
0.0732 22 70 1000 965.5
0.0733 22 70 1000 964.5
0.0734 22 70 1000 963.4 FV >
0.0735 22 70 1000 962.4
0.0736 22 70 1000 961.3 0.0737
0.0737 22 70 1000 960.3 HASILNYA IALAH
0.0740 22 70 1000 957.2
0.0750 22 70 1000 946.9
0.0760 22 70 1000 936.8
0.0770 22 70 1000 926.9
0.0780 22 70 1000 917.1
0.0790 22 70 1000 907.5
0.0800 22 70 1000 898.0
R t c FV PV
0.0600 25 60 1000 1000
0.0590 25 60 1000 1012.9
0.0580 25 60 1000 1026.1
0.0570 25 60 1000 1039.5
0.0569 25 60 1000 1040.8
0.0568 25 60 1000 1042.2
0.0567 25 60 1000 1043.5
0.0566 25 60 1000 1044.9
0.0565 25 60 1000 1046.3
0.0564 25 60 1000 1047.6
0.0563 25 60 1000 1049.0
0.0562 25 60 1000 1050.4 0.0562
0.0560 25 60 1000 1053.1
0.0550 25 60 1000 1067.1
0.0540 25 60 1000 1081.3
0.0530 25 60 1000 1095.8
PV = DISCONT BOND
7.37 %
atau 5.62 %
PERUSAHAN BARU SAJA MENGAJUKAN DIVIDEN 20 RP PERLEMBAR SAHAM
HARGA SAHAM SAAT INI 440
DIVIDEN DIPERKIRAKAN AKAN TUBUH 10%/THN
BERAPAKAH COST OF EQUITYNYA
Do = 20 D1 = 22
g = 10 %
Po = 440
RE = 15.00%
ga 0.10 10%
gg 4.66%
D1 (arit) 32.97619
D1 (geo) 31.399054
RE (ARIT) = 16.52%
RE (GEO) = 10.94%
RE AVERAGE 13.73%
DIT WACC ?
WACC
DER D/E 1/3
D 1
E 3
V 4
E/V = 3/4
D/V = 1/4
WACC = 14.05%
Rd =
EAT =
E/V = 0.754
D/V = 0.246