Struktur Modal Cost of Equity

Modal Sendiri 50% Risk Free Rate Rf 2.35%

Modal Pinjaman 50% Country Risk Premium Rc 3.13%
Suku Bunga 9.95% Equity Beta β 93%
Tax 30.0% Equity Market Risk Premium EMRP 8.82%
Cost of Equity Ke 14%
Keterangan: Cost of Debt
Peminjaman dari Bank Mandiri Hutang 3264301.9837
Bunga Hutang 9.95%
Source: Hutang yang harus dibayarkan 324798.04738
Cost of Debt Kd 0.0995
https://www.finansialku.com/apa-bedanya-kredit-investasi-dan-kredit-modal-kerja-apa-syaratnya/
Tax T 30%
Cost of Debt After Tax Kd 0.06965
http://www.bankmandiri.co.id/article/corporate-ki.asp Weight
Debt 3264301.9837
Equity 6926876.4909
Weight of Equity 0.6796933748
Weight of Debt 0.3203066252
WACC
WACC debt 2%
WACC equity 9%
WACC Proyek (Discount Rate) 12%
borrowed
debt mandiri

tax

op+cap
 Struktur Modal Cost of Equity
Modal Sendiri 50% Risk Free Rate Rf
Modal Pinjaman 50% Country Risk Premium Rc
Suku Bunga 9.95% Equity Beta β
Tax 30.0% Equity Market Risk Premium EMRP
Cost of Equity Re
Keterangan: Cost of Debt
Peminjaman dari Bank Mandiri Hutang
Bunga Hutang
Source: Hutang yang harus dibayarkan
Cost of Debt Kd
https://www.finansialku.com/apa-bedanya-kredit-investasi-dan-kredit-modal-kerja-apa-syaratnya/
Tax T
Cost of Debt After Tax Rd
http://www.bankmandiri.co.id/article/corporate-ki.asp Weight
Debt
Equity
Weight of Equity
Weight of Debt
WACC
WACC debt
WACC equity
WACC Proyek (Discount Rate)
uity
2.35%
3.13%
93%
8.82%
14% Rf+Rc+(betaxEMRP)
bt
3469301.98371768 borrowed
9.95% debt mandiri
345195.547379909 hutangxbunga
0.0995 hutang total/borrowed
30.0% tax
0.06965 CoDx(1-Tax)

3469301.98371768 borrowed
7336876.49086337 op+cap
0.6789520003 E/(D+E)
0.3210479997 D/(D+E)

2% CoDATxWoD
9% CoExWoE
12% WACC D+E