Professional Documents
Culture Documents
Starting Year
Book Value
Discount Rate (Risk Free Rate)
Starting Cash Flow
Shares outstanding
Per share price
Growth Rate
10 Years Discounted Cash Flow (DCF) Valuation
Based on Recent CF
Year end's CF
Start CF
0
1
2
3
4
5
6
7
8
9
Total
Intrinsic Value
12/30/1899
(In Million)
Present Value
0
#DIV/0!
Last Price
Margin of Safety
Seek MoS: not less than 30%, 40% is prefered, > 50% is great
0.00
#DIV/0!
Starting Year
Book Value
Discount Rate
Shares outstanding
Per share price
Growth Rate
Disclaimer On:
Contact: mokosays@gmail.com
e mokosays@gmail.com
n kunjungi: mokosays.com
Semen Indonesia
Company
Starting Year
Book Value
Discount Rate (Risk Free Rate)
Starting Cash Flow
Shares outstanding
Per share price
2013
21,803,975
10.00%
5,852,022
5,932
15,000
Growth Rate
14%
(In Million)
Present Value
21,803,975
6,064,823
6,285,362
6,513,920
6,750,790
6,996,274
7,250,683
7,514,345
7,787,594
8,070,779
8,364,262
93,402,806
15,745.58
Last Price
Margin of Safety
Seek MoS: not less than 30%, 40% is prefered, > 50% is great
15,000.00
4.74%
5/24/2014
Petunjuk warna:
Starting Year
Book Value
Discount Rate
Shares outstanding
Per share price
Growth Rate
Disclaimer On:
Contact: mokosays@gmail.com
e mokosays@gmail.com
n kunjungi: mokosays.com