FUND RESOURCES:
FUND USES: -CURRENT LIABILITIES
-CURRENT ASSET
-LONG TERM DEBT
-INVESTMENT
-FIXED ASSET
-EQUITY:
Preffered Stock
Common Stock
Retained Earning
Dp
kp =
Pn
kp = Biaya Saham Preferen
Dp = Dividen Saham Preferen
Pn = Harga bersih pada saat emisi.
Dp $11
kp = kp = = 12,19 %
Pn $90,25
Ks = kRF + RP
D1
ks = +g
Po
Ks = Cost of Retained Earning/ tingkat pengembalian yang diharapkan
KRF = Suku bunga yang bebas risiko
RP = Premi Risiko / Risk of Premium
D1 = Dividen
P0 = Harga Saham
g =tingkat pertumbuhan yang diharapkan
BSP FINANCIAL MANAGEMENT 8
Ada tiga metode yang lazim digunakan untuk
menghitung biaya dari laba yang ditahan, yaitu :
D1
ks =
+ g
Po
ks = tingkat pengembalian yang dikehendaki
D1 = dividen yang diharapkan = D0 (1 + g)
P0 = harga saham saat ini
g = tingkat pertumbuhan
D1
ks =
+ g
Po
ks = tingkat pengembalian yang dikehendaki
D1 = $2,14
P0 = $23
g = 7%
$2,14
ks =
+ 7% = %
$23
BSP FINANCIAL MANAGEMENT 15
Pendekatan CAPM
kRF = 9% km = 13% bi = 1,6
D1
ke = + g
Po(1 – F)
D1
ke = + g
Po(1 – F)
$ 3,18
ke = + 6% = 15,8%
$36 (1 – 0,1)
d .k PS . k + CS . ks
WACC = d . (1 – T) +
p
C C C
d = jumlah debt
PS = jumlah preferred stock
CS = jumlah common stock
C = Total Capital (d + PS + CS)
BSP FINANCIAL MANAGEMENT 20
MARGINAL COST OF CAPITAL, MCC
$1,6
ks =
+ 7% = %
$20
d .k PS . k + CS . ks
WACC = d . (1 – T) +
p
C C C
WACC = %
D1
ks =
+ g
Po (1 – F)
P0 = $20 D1 = $1,6
g = 7% F = 10%
$1,6
ks =
+ 7% =15,9%
$20 (1 – 0,1)
d .k PS . k + CS . ks
WACC = d . (1 – T) +
p
C C C
WACC = 12,5%