investasi 896000
selisih PV 326,381.175658552 5%
IRR 35.782990841%
PI 2.51410200542577
20%
NPV 20%
-896000.000000000
418333.333333333
348611.111111111
290509.259259259
242091.049382716
201742.541152263
168118.784293553
140098.986911294
116749.155759412
1926254.221202940
896000.000000000
1,030,254.221202940
Obligasi
bunga 15% 150,000,000
N Rp 1,000,000,000
n 5
harga jual 1,000,000,000
tax 25%
150000000=150000000/(1+Kd)¹
Saham Preferen
Pn 9200
D 12% 1104
Kp 12% d(nominal)/Pn
Saham Biasa
P 8000
D1 600
g 7%
r 18%
Investasi
Cash Flow
Keterangan 1 2 3 4
Penjualan Rp 4,000,000,000 Rp 8,000,000,000 Rp 12,000,000,000 Rp 12,000,000,000
-25000000000 Rp 3,389,830,508 Rp 5,745,475,438 Rp 7,303,570,472 Rp 6,189,466,502
NPV Rp 2,436,544,299
IRR 3%
selisih Rp 4,452,864,299 6%
IRR 21%
5
Rp 11,000,000,000
Rp 4,808,201,379 Rp 2,436,544,299
5
Rp 11,000,000,000
Rp 3,604,480,000 -Rp 2,016,320,000