Anda di halaman 1dari 1

BBKP (Bank Bukopin)

Price 640
EPS 65
P/E 8
Dividend Payout Ratio 35%
EPS Growth 10%
Deposito 8%
Risk Premium 10%

Menentukan
EPS 5thn ke depan EPS_Growth 10%
Thn-1 72
Thn-2 79
Thn-3 87
Thn-4 95
Thn-5 105

PE x Proyeksi EPS 8 x 104.68315


837

Proyeksi Dividen
Diterima dlm 5thn 153
Asumsi 35%

Harga Saham Total 990

Harga Wajar Saham


Thn-5 839
Thn-4 711
Thn-3 603
Thn-2 511
Thn-1 433

Anda mungkin juga menyukai