tabel perhitungan
TRANSCRIPT
-
ROE RR g = (ROE x RR) Do Dt =Do (1+g)2010 22.27 75% 0.17 140.24 1642011 20.26 75% 0.15 104.97 1212012 20.96 75% 0.16 199.33 2312013 21.21 75% 0.16 234.05 2712014 19.7 75% 0.15 212 243
-
Harga Pasar k = (Do/Harga Pasar)+g V = Dt/(k-g) BV per Share6500 0.19 7586 2003.676750 0.17 7776 2685.198100 0.18 9373 3279.987850 0.19 9099 3805.31
10775 0.17 12367 4493.34
-
PBV rata2 industri PBV2.14 42881.74 46722.24 73472.6 9894
1.66 7459
Sheet1