Kenaikan 7 7 7 7

Tahun 1 2 3 4
Nilai 100 100 100 100
PV 93.457943925 87.343872827 81.629787689 76.2895212

UNVR 2015 2014 2013 2012

Net Income 5,852.00 5,739.00 5,353.00 4,839.00
% Change 1.97 7.21 10.62 16.21

Risk Free Rate 12

1 2 3 4
Tahun 2016 2017 2018 2019
FV 6660.2907823 7580.2244199 8627.2212632 9818.831554
PV 5946.6881985 6042.908498 6140.6856887 6240.044962

Equity 4827 bill

Total Share 7630 mill

Fair Value 9,019

Price 37000

MOS (310.24)
 7 7 7 7 7 7
5 6 7 8 9 10
100 100 100 100 100 100
71.298617948 66.634222382 62.274974188 58.200910457 54.3933742584 50.834929213

2011 2010 2009 2008 Average

4,164.00 3,387.00 3,044.00 2,407.00
22.94 11.27 26.46 13.81

5 6 7 8 9 10
2020 2021 2022 2023 2024 2025
11175.029613 12718.548654 14475.261853 16474.616045 18750.1253223 21339.932818
6341.0119159 6443.6125644 6547.8733412 6653.8211079 6761.48316088 6870.8872381
Total
1,000
702.358

63,989