CoC CoC
No Sumber Dana Jumlah Proporsi
Individu Tertimbang
Hutang Jangka
1
Panjang
Rp. 858,739,209,719.00 0.999108111 1.292386445 1.29123378
2 Laba ditahan
0 0 0
3 Saham
Rp. 766,584,000.00 0.000891889 5.922386445 0,1
TOTAL
Rp. 859,505,793,719.00 1 WACC 1.296515893
KE = x growth %
• = -
= 1,70
Ki = Kd x (1-T)
= 1,70 x (1-0,76)
= 1,70 x 0,24
= 0,41
2018 Rp. 1,760,434,280,304 Rp. 4,296,368,133,427.00 Rp. 364,097,061,459.58 Rp. 1,709,061,216 Rp. 6,422,608,536,407
Nilai Sekarang Bersih (Net Present Value-NPV)
Periode NCFt DF PVdf
(1) (2) (3) (2)*(3)
2009 1,362,494,269,639 0.435442229 Rp. 593,287,542,230.96
2010 1,629,605,610,913 0.189609935 Rp. 308,989,414,107.95
2011 1,844,800,602,058 0.082564173 Rp. 152,314,435,764.04
2012 2,448,444,486,075 0.035951927 Rp. 88,026,298,614.25
2013 3,094,326,351,429 0.015654987 Rp. 48,441,640,207.15
2014 2,975,197,054,836 0.006816843 Rp. 20,281,450,136.25
2015 3,934,205,912,129 0.002968341 Rp. 11,678,065,320.45
2016 4,916,018,278,525 0.001292541 Rp. 6,354,155,623.60
2017 5,678,125,593,035 0.000562827 Rp. 3,195,802,243.75
2018 6,422,608,536,407 0.000245079 Rp. 1,574,044,114.96
∑PV= Rp . 1,234,142,848,363.36
∑Io= Rp . 3,033,195,301,792.00
NPV= Rp . (1,799,052,453,428.64)
Tingkat Keuntungan Internal (Internal Rate of
Return-IRR)
PERIODE NCFt DF PVdf
2009 Rp . 1,362,494,269,639 0.1 Rp. 136,249,426,963.91
2010 Rp. 1,629,605,610,913 0.1 Rp. 162,960,561,091.31
2011 Rp. 1,844,800,602,058 0.1 Rp. 184,480,060,205.80
2012 Rp. 2,448,444,486,075 0.1 Rp. 244,844,448,607.51
2013 Rp . 3,094,326,351,429 0.1 Rp. 309,432,635,142.91
2014 Rp. 2,975,197,054,836 0.1 Rp. 297,519,705,483.56
2015 Rp. 3,934,205,912,129 0.1 Rp. 393,420,591,212.86
2016 Rp. 4,916,018,278,525 0.1 Rp. 491,601,827,852.54
2017 Rp. 5,678,125,593,035 0.1 Rp. 567,812,559,303.54
2018 Rp. 6,422,608,536,407 0.1 Rp. 642,260,853,640.66
∑PV = Rp. 3,430,582,669,504.60
∑lo = Rp. 3,033,195,301,792.00
NPV1 = Rp. 397,387,367,712.60
Periode NCFt DF PVdf
IRR = 242.112.333.136
Waktu Pengembalian (Payback Period)
Investasi Awal
Periode PVdf Sisa
(Io) TH
(1) (2) (3) (4) = (2)-(3)
2009 Rp . 704,699,373,242 Rp. 593,287,542,230.96 Rp. 111,411,831,011.04
1
2010 Rp. 111,411,831,011.04 Rp. 308,989,414,107.95 -Rp. 197,577,583,096.91
2
2011 -Rp. 197,577,583,096.91 Rp. 152,314,435,764.04 -Rp. 349,892,018,860.94
3
2012 -Rp. 349,892,018,860.94 Rp. 88,026,298,614.25 -Rp. 437,918,317,475.20
4
2013 -Rp. 437,918,317,475.20 Rp. 48,441,640,207.15 -Rp. 486,359,957,682.35
5
2014 -Rp. 486,359,957,682.35 Rp. 20,281,450,136.25 -Rp. 506,641,407,818.60
6
2015 -Rp. 506,641,407,818.60 Rp. 11,678,065,320.45 -Rp. 518,319,473,139.04
7
2016 -Rp. 518,319,473,139.04 Rp. 6,354,155,623.60 -Rp. 524,673,628,762.65
8
2017 -Rp. 524,673,628,762.65 Rp. 3,195,802,243.75 -Rp .527,869,431,006.40
9
2018 -Rp. 527,869,431,006.40 Rp. 1,574,044,114.96 -Rp. 529,443,475,121.36
10
Tingkat Pengembalian Rata-rata (Avarage Rate of
Return-ARR)
• =
ARR
ARR = = 1,3
Indeks Tingkat Keuntungan (Profitability Index – PI)
• = ∑
PI
PI =
PI = 0,41
Analisis kebutuhan modal kerja
Perhitungan untuk Mendapatkan Rumus Tren Linier (YLt), Kuadratik
(YKt), dan SimpLe Exponential (YEt)
Tahun
Tahun Penjualan (Yt) Xt.Yt Xt² Xt²Yt X⁴ LogYt X LogYt LogYEt
ke (Xt)
2014
2015
2016
2017
2018
JUMLAH
Pemilihan Tren yang Cocok untuk Meramalakan Nilai Penjual
Tahun 2018 dengan Metode Analisis Selisih Kuadrat Terkecil
2014
2015
2016
2017
2018
JUMLAH
• 1 = = =Rp. 3.082.444,60
A
A2 = = =Rp. 311.081.104,61
C=
= = Rp. 170.952.730,30
=
=
Tingkat Pertumbuhan Dengan Rumus = × 100%
= × 100%
=
PERPUTARAN ELEMEN MODAL DALAM KALI
•• Kas
== =
=
=
• Piutang =
=
=
• Persediaan =
• Pajak dibayar dimuka =
• =
• Uang Muka = =
=
=
Perputaran Elemen Modal Kerja Dalam Hari
•• Kas
= =
• Persediaan =
= =
=
• Piutang =
=
=
•
• Uang Muka =
=
=