620201
32.75251 -> dijual tahun ketiga
di present value= nilai awal: 28.89 2.16 2.33 35.27
diskon rate di soal= 12% 2 2.16 2.33 2.52 2.67 2.83 3.00
39.01
di present value= nilai awal: 30.17 2.16 2.33 2.52 2.67 2.83 42.01
r = Dividend yield
r= rf + beta * rm CAPM