| Summary: | This research aims to estimate the intrinsic share value of PT Bank
Danamon Indonesia Tbk. in 2012. Related to the DBS plan to acquire 67,37
percent of Bank Danamon share from Fullerton. Signing a purchase agreement
between the acquirer and the acquiree have been conducted at an agreed price of
7.000,00 IDR, but the acquisition has not been resolved. Bidding price is much
greater when compared with the share market value of Bank Danamon at that time
ranged from 4.500,00 to 4.600,00 IDR per share.
The methods used in this research are discounted cash flow and relative
valuation with Price Earning Ratio (PER) and Price to Book Value Ratio (PBV).
The data used in this research are the financial statements of PT Bank Danamon
Indonesia Tbk. from 2007 to 2011, risk free rate, Danamon Bank�s daily stock
price over 2 years, Composite Stock Price Index data (IHSG), Indonesian GDP
growth rate, financial data of comparison companies in 2011, data related to the
ratios used for the determination of the comparison companies, and share price of
comparison companies on March 2012.
The result of the estimated stock intrinsic value of PT Bank Danamon
Indonesia Tbk. using discounted cash flow method in the month of March 2012 is
5.626,39 IDR per share, then based on relative valuation is 5.515,11 IDR per
share. Reconsiliation of two methods result intrinsic share value of Bank
Danamon 5.518,88 IDR per share.
|
|---|