Scribd Logo
Upload

Welcome to Scribd!

  • Book 1

    Uploaded by

    Agung Asyhari Nugroho
    5 views2 pages
    gdfgdfg

    Original Title

    Book1

    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
    gdfgdfg

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views2 pages

    Book 1

    Uploaded by

    Agung Asyhari Nugroho
    gdfgdfg

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    Debt

    Equity
    R(debt)
    R(equity)
    Tax
    WACC

    $ 3,511,959,295.00
    $ 488,494,243.90
    0.1
    0.1
    0.1463
    0.087156465

    FCF
    R(growth)

    Terminal value

    (2,089,650,683.06)
    0.1

    162,700,588,717.11

    n(year)
    FCF 2011

    1
    16,428,552.00

    Present value

    $ 149,657,012,522.37

    PV FCF
    PV Terminal

    $ (1,922,125,057.49)
    $ 149,657,012,522.37

    Enterprise value

    $ 147,734,887,464.88

    You might also like