Kuliah 10 vbm

!

!

"

!

"

!

#

_#

$

_$

Current Liabilities

Long Liabilities

Shareholders’ Equity Current Asset

Fixed Asset

1. Tangible fixed Asset 2. Intangible fixed Asset

Net working

→

→

!

! ""## $$

%&' (

%&' ( ##

→

→&'_&'

) *+,

) *+,

-. ) / / . & .0

. ) / / . & .0

-- 11 ,, "

" %% 22 (( "

" %% 22 ((

- ,

- , "" "" $$ 33 $$

→

→ "" "" ,, !! # 3# 3 44 44 # 3

# 3

→

→5 35 3 ,, 66 44

→→

→→ ,, !!

→

% (8

)

5 3

7

)

5 3

7

)

) ,, ##

4

4

#

# == >

> ## 44 ##

%

%

?

_?

(=(=

∞

+

=

t

g

1

7)7

7)7₊₊ 8 @1+8 @1+

9 )) 8 *+A

9 )) 8 *+A

8 BA

8 BA

#

#

8 @*++8 @*++

# 8 @1++

# 8 @1++

8 @B+

8 @B+

'

!

C

6

'

!

C

6

8 @1*+8 @1*+

)

5 3

7

,

&

C

6

&

C

6

< #

< # %%

)

₎

&

_&

((

8 @D1+ 8 @D1+

"

" 8 @*++8 @*++

%

%&& ## ( 8 @1++( 8 @1++ <

< 8 @B+8 @B+

&

C

6

&

C

6

. ! 8

. ! 8 && ;; = <= < ==

8 @D1+ ; @*++

8 @D1+ ; @*++

8 @B1+

8 @B1+

& C 6 8 .

& C 6 8 . "" ## "" == 8 @B1+

8 @B1+ "" @1++@1++ "" @B+@B+

&

&

&

&

& % & (, & % & (,

2 ! 2 !

& 8

& 8 "" ##

8 < # G

8 < # G :: .. ##

& % & (, # # & % & (, # #

# 6 # 6 & 8 .

& 8 . "" >> # 6# 6

8 '0. G % *

&

% & (

&

% & (

& 8

& 8

#

#

#

# 88 ## ;;

#

# ;; ##

& 8 @B1+

& 8 @B1+ "" %@1*+ ; @1++ ; @B+(%@1*+ ; @1++ ; @B+( 8 @H+

'

3

)

&

'

3

)

&

0 100 200 300 400 500

600 MVA

Book equity Equity (Market) Preferred stock Debt

?

&

7

?

&

7

?

? ## 44

!

!

==

(

WACC

g

)

)

g

1

(

FCF

V

HV

_{Op at time t} t

−

+

=

Value of operations by discounting the free cash flows at the cost of capital.

0

-4.545

8.264

15.026

1 2 3 4

r_c=10%

g = 6%

FCF= -5.00 10.00 20.00 21.2

=

=

%

%

&

_&

C

_C

6

₆

22&& ( 8( 8 8

8 ::

8 @D*H=JD

8 @D*H=JD "" @D+@D+ 8

8 @IFH=JD@IFH=JD ==

#

&

&

"

_"

'

_'

%&' (

%&' (

&'

&'

=

=

.

. &'&'

&

&

7

&

!

&

7

&

!

&

&

%

%

!

_!

(,(,

# # #

# %% 88 .2<.2< ((

6

6 %%)) CC 4848

)/8

)/8 22 << ((

9 !

&

)/ 8 """"""""""""""""""""""""""""""""""""""""""""""""""""

-- // ## %% GG 22 .(.( .

0

)

5 3

0

)

5 3

&

& 66

% = =4

% = =4 ## 66 ## *++A(*++A(

#

# !! ##

=

=

+

+

+

+

g

)

1

(

0

!

&

0

!

&

&

!

&

!

&

& ,,

9 )) 9 ))

#

# %% # 6# 622

% (

% (

6

.

0

5 3

.

0

5 3

%

%

#

#

(( ## 44

#

# 44 6

6 44 66

6

6 !!

−

−

−

−

WACC

CR

.

0

5 3

.

0

5 3

>

> 44

#

# & =& =

4

4 ##

6

6 66 !!

>

> 44

#

G

/

0 !

G

/

0 !

)

% / 0)(

)

% / 0)(

/

/ 66

!

! .. 66

#

#

6

6 !! ,,

t

1

t

t

Capital

NOPAT

&

.

G

/ 0)

&

.

G

/ 0)

[

]

g

WACC

WACC

EROIC

Capital

MVA

_t t t

−

−

=

Jika selisih (spread) antara return

ekspektasian, EROIC_t, dan return yg

.

0

5 3

&

.

0

5 3

&

!

! == 66

@*4+++4

@*4+++4 ##

#

# BA4BA4 9 ))9 )) ##

*+A= *+A=

!

! ## %% 8HA(8HA(

6

6 %%

C

C 2)/8FLA(=2)/8FLA(=

! '

! ' ## %% 8DA(8DA(

6

9

&

9

&

3

BA

HAE

3

BA

HAE

!

! !! ''

HA

HA HAHA DADA DADA

)/

)/ FLAFLA FLAFLA 1FA1FA 1FA1FA

5 3

5 3 BABA HAHA BABA HAHA

&

& %I++=+(%I++=+( %IH+=+(%IH+=+( I++=+I++=+ ILB=+ILB=+

, & , &

= == =

G

/ 0)

&

G

/ 0)

&

!

! !! ''

)

) ₊₊ @FL+@FL+ @FL+@FL+ @1F+@1F+ @1F+@1F+ 5 3

5 3 BABA HAHA BABA HAHA

<

< _** @*4+B+@*4+B+ @*4+H+@*4+H+ @*4+B+@*4+B+ @*4+H+@*4+H+ .

._** @HI@HI @HI=H@HI=H @D1@D1 @D1=D@D1=D / 0)

/ 0)₊₊ L=*AL=*A L=1AL=1A *B=HA*B=HA *B=FA*B=FA &

.3

6

.3

6

)

5 !

)

5 !

< $

< $

!

! %% (( 66

#

# %% !! (=(=

3

3 %%## (=(=

) ,

.

. 66

#

# %%

6

₆

(

( ==

# #

# #,,

!

! "" !!

%

% ((

3

3

3

E

E

# ,

# ,

!

!

<

< ## ## ##

%

% 66 ## ((

6

6 %% (

"

"

.

_.

!

_!

!

_!

#

# ## 66

% = =4

% = =4 ((

!

! % = =4% = =4

(

(

/

'

'

3

3 ## 66

% = =4

% = =4 66 (

(

#

# ==

3

3 66 %%

0

₀

#

#

(( ## %)%)

#

<

)

<

)

#

# 44 ##

%

% ##

2

2 GG (( ##

# #

' 6

' 6 %% MM GG ((

# #

# # %% ## !!

(= (= .

.