Escolar Documentos
Profissional Documentos
Cultura Documentos
ABSTRACT
The purpose of this study was to assess the fair share price PT. Freeport
Indonesia. The data used in this research is secondary data that PT. Freeport Indonesia
financial statements for 2011-2015, published in bloomberg. Data analysis techniques
using four reasonable stock price valuation method that is Capitalization Maintanable
Future Earnings (CMFE), Net Asset, Market value and Liquidation Method. the results
of the research, stock prices are reasonable Based Capitalization method maintanable
Future Earnings (CMFE) generate conservative stock price on condition that $26 per
share and on the condition optimistic $74,78. Net Asset method produces a price of
$11,85, - per share, while the market value per share price of PT. Freeport Indonesia
only $4,56 and based on the method of Liquidation gained share price of $16,17. And
value weighted average fair share of PT. Freeport Indonesia is $14,65 per share on the
condition of the conservative and optimistic conditions $74,78. So that the fair value of
the shares of PT. Freeport Indonesia relevant is ranged between $14,65 up to $74,78
per share
Key Words: Stock Price, Net Assets, Market Value, CMFE, Liquidation
57
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
58
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
59
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
60
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
Gambar 1
Kerangka Konseptual Penelitian
61
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
62
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
Tabel 4.1
Perhitungan Harga Saham PT. Freeport Indonesia Dengan Menggunakan
Metode Capitalization Maintanable Future Earnings
(Dinyatakan Dalam Jutaan Dollar, Kecuali Ditulis Secara Spesifik)
Proyeksi Laba
Tahun Bobot Ekuvalen (Jutaan $)
Bersih (Jutaan $)
2016 22.081,14 5 110.405,7
2017 22.902,56 4 91.610,2
2018 23.754,54 3 71.263,6
2019 24.638,21 2 49.276,4
2020 25.554,75 1 25.554,8
Jumlah 15 348110,7
Rata-rata Tertimbang Laba Bersih ($) 23.207,38
Jumlah Saham 1,08 Billion
EPS (Earning Per Share) 21,49
PER (Price Earning Ratio)
Conservative 1,21 X
Optimistic 3,48 X
Harga per Lembar Saham ($)
Conservative $26 / Share
Optimistic $74,78 / Share
Sumber Data : Diolah oleh Penulis (2016)
63
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
64
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
Tabel 4.3
Penilaian Harga Saham PT Freeport Indonesia
Dengan Menggunakan Metode Liquidation
Keterangan Jumlah (Billion $)
Jumlah Aktiva – per Desember 2015 46,58
Nilai Sehat Perusahaan Apabila 110%
Dilikuidasi (asumsi)
Jumlah Aktiva Apabila terjadi 51,238
Kerugian terpaksa
Jumlah Kewajiban 33,77
Nilai PT. Freeport Indonesia Apabila 17,468
Dilikuidasi
Jumlah Lembar Saham 1,08
Harga Per Lembar Saham 16,174
Sumber : Diolah oleh Penulis (2016)
Tabel 4.4
Perbandingan Harga Saham PT Freeport Indonesia
Berdasarkan Empat Metode Penilaian Saham
65
Jurnal Adminika Volume 2. No. 1, Januari – Juni 2016 ISSN : 2442-3343
66