Cost of equity
D1 327
P0 6000
g 9%
D Debt Rp 1,410,000,000,000
P Prefered stock 0
E Equity (pakai nilai pasar) Rp 1,500,000,000,000
TOTAL Rp 2,910,000,000,000
WACC 12.95%
40%
thn 2022
ASSET
cash Rp 70,000,000,000
persediaan Rp 45,833,333,333
Piutang Rp 111,111,111,111
b.tingkat pertumbuhan yang mungkin dapat diraih di 2022 dgn modal kerja di level yg baru
x
x
x
LIABILITAS
account PAYABLES Rp 150,000,000,000