Scribd Logo
Upload

Welcome to Scribd!

  • 7 views

    Value Stock-1

    Uploaded by

    tamaradakhila123
    The document contains financial data for 9 companies including EPS, PER, projected EPS and PER for the next 5 years, projected dividends for the next 5 years, total cash flows for the next 5 years, assumptions for risk free return and risk premium, calculation of intrinsic value with 25% margin of safety and recommended purchase price. Key data provided includes company codes, historical and projected financial metrics, calculations of intrinsic value and purchase price.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Value Stock-1

    Uploaded by

    tamaradakhila123
    7 views4 pages
    The document contains financial data for 9 companies including EPS, PER, projected EPS and PER for the next 5 years, projected dividends for the next 5 years, total cash flows for the next 5 years, assumptions for risk free return and risk premium, calculation of intrinsic value with 25% margin of safety and recommended purchase price. Key data provided includes company codes, historical and projected financial metrics, calculations of intrinsic value and purchase price.

    Original Description:

    cara menghitung value stock beberapa perusahaan sekuritas

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains financial data for 9 companies including EPS, PER, projected EPS and PER for the next 5 years, projected dividends for the next 5 years, total cash flows for the next 5 years, assumptions for risk free return and risk premium, calculation of intrinsic value with 25% margin of safety and recommended purchase price. Key data provided includes company codes, historical and projected financial metrics, calculations of intrinsic value and purchase price.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    7 views4 pages

    Value Stock-1

    Uploaded by

    tamaradakhila123
    The document contains financial data for 9 companies including EPS, PER, projected EPS and PER for the next 5 years, projected dividends for the next 5 years, total cash flows for the next 5 years, assumptions for risk free return and risk premium, calculation of intrinsic value with 25% margin of safety and recommended purchase price. Key data provided includes company codes, historical and projected financial metrics, calculations of intrinsic value and purchase price.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 4

    Kode EPS PER proyeksi eps

    1 2 3 4 5 AVG 1 2 3 4 5 AVG 1
    ABMM 312.79 37.9 -181.75 763.27 1534.56 -0.11607 7.26 40.37 -4.18 1.86 2.14 9.49 1356.4437365
    ADRO 217.72 174.83 64.42 415.57 1257.2 1.66192 5.58 8.89 22.2 5.41 3.06 9.028 3346.561247
    ASII 535 536 399 499 715 0.10744 15.37 12.92 15.1 11.42 7.97 12.556 791.82039398
    BJBR 157.36 156.83 171.49 206.52 219.02 0.08873 12.99 7.54 9.02 6.45 6.14 8.428 238.45278145
    NRCA 36.51 34 14.7 29.91 29.19 0.09356 9.74 8.4 14.11 14.03 10.55 11.366 31.920916526
    PGAS 174.84 32.76 -147.1 212.15 209.84 -2.18899 12.95 19.87 -7.54 7.54 6.77 7.918 -249.4979439
    SMDR 26.08 -154.63 35.59 405.54 202.52 0.43373 12.42 -0.98 8.26 3.1 1.76 4.912 290.35953682
    TEBE 237.33 30.92 4.61 152.35 253.26 7.74736 -61.73 -61.73 -26.86 5.47 3.83 -28.204 2215.3574019
    BMTR 42.73 49.03 51 52 53 0.05661 30.89 30.9 32.98 29.01 30.31 30.818 56.000535268
    proyeksi PER proyeksi harga saham 5 tahun kedepanDPR
    2 3 4 5 Total apabila AVG PER>20 maka Proyeksi PER 17 1
    1199.0014143 1059.8334105 936.81862648 828.08215914 5380.179347 12 9936.98590973798 11.61
    8908.2661308 23713.059347 63122.180605 168025.96519 267116.03252 12 2016311.58226894 25.72
    876.89445639 971.10897054 1075.4459967 1190.9931088 4906.2629264 12 14291.9173059989 39.46
    259.60975701 282.64390763 307.72178766 335.02472915 1423.4529629 12 4020.29674979515 56.81
    34.907328258 38.173138454 41.744486678 45.649958022 192.39582794 12 547.799496264159 74.27
    296.65089595 -352.7153478 419.37549593 -498.6338351 -384.8207349 12 -5983.60602094777 39.51
    416.29794896 596.85996266 855.73761755 1226.8989644 3386.1540304 12 14722.7875729227 49.95
    19378.537543 169511.12131 1482775.477 12970376.799 14644257.293 12 155644521.592233 0
    59.170942459 62.520838679 66.060385499 69.800319773 313.55302168 17 1186.60543613987 44.465246899
    proyeksi dividen 5 tahun kedepan total cash flow 5 tahun kedepan Asumsi Risk Free Return dan Risk Premium Re
    2 3 4 5 AVG Risk Free Risk premium risk total
    34.75 0 34.98 26.07 21.482 1155.77012731286 11092.7560370508 0.0638 0.0348 0.0986
    62.58 351.51 94.49 43.02 115.464 308422.855787211 2324734.43805616 0.0638 0.0348 0.0986
    34.33 33.08 56.51 90.91 50.858 2495.22719913311 16787.144505132 0.0638 0.0348 0.0986
    59.95 55.83 47.99 47.74 53.664 763.881798003059 4784.1785477982 0.0638 0.0348 0.0986
    72.67 72.4 66.58 51.38 67.46 129.790225527047 677.589721791206 0.0638 0.0348 0.0986
    31.28 107.22 0 59.29 47.46 -182.635920801116 -6166.24194174889 0.0638 0.0348 0.0986
    49.58 0 0 9.88 21.882 740.958224933133 15463.7457978558 0.0638 0.0348 0.0986
    0 8.78 0 27.64 7.284 1066687.70119037 156711209.293424 0.0638 0.0348 0.0986
    38.751784622 49.02 50 37.74 43.99541 137.948925866276 1324.55436200615 0.0638 0.0348 0.0986
    emium Return Asumsi Margin of Safety
    nilai intrinsik MOS Harga Beli Saham
    6931.7276091 25% 5198.79570679359
    1452698.1243 25% 1089523.59320207
    10490.081334 25% 7867.56100026937
    2989.5746752 25% 2242.18100639306
    423.41753181 25% 317.563148855848
    -3853.209191 25% -2889.90689299766
    9663.1056636 25% 7247.32924769288 1449.46585
    97926918.475 25% 73445188.8565724
    827.69782461 25% 620.773368458848

    You might also like