Valuation of the Fair Market Value of the Shares of PT Link Net Tbk in Connection with the Acquisition of Shares by PT XL Axiata Tbk in 2022 Using the Discounted Cash Flow (DCF) and Abnormal Income Method
Abstract
Corporate takeover actions (acquisitions) carried out by companies are always in the spotlight of the capital market public, because corporate acquisition actions are classified as material transactions that require very large financing, and it is not uncommon for there to be conflicts of interest in their implementation. However, sometimes there can be cases where a company acquires another company in the hope of gaining synergies but instead incurs losses, which may be due to an unreasonable acquisition price that can harm many parties including the public and shareholders. This can of course be prevented by assessing the performance of the company to be acquired previously and assessing the company's fair market (valuation). This research was conducted to analyze the fair market value of 20% of the shares of PT Link Net Tbk in connection with the planned acquisition by PT XL Axiata Tbk using the Discounted Cash Flow and Abnormal Income methods and to analyze the price offered by PT XL Axiata Tbk to acquire 20% of the shares of PT Link Net Tbk is classified as fair or not. The research results show that in the valuation using the Discounted Cash Flow (DCF) method, based on the results of calculating the fair market value of 20% of PT Link Net Tbk amounting to IDR 2,795,896 million or IDR 4,882 per share, while in the valuation using the Abnormal Income method, it is based on the results of calculating the value fair market 20% PT Link Net Tbk amounting to IDR 2,602,704 million or IDR 4,545 per share. If we compare the transaction value of the purchase of PT Link Net Tbk shares by PT XL Axiata Tbk which is IDR 4,800 per share, the transaction value is considered fair in both methods, both the Discounted Cash Flow (DCF) and Abnormal Income methods.
References
Abdul, Moin, 2003. Merger, Akusisi dan Divestasi, Yogyakarta: Ekonisia.
Anesten, et al, 2019 “The pricing accuracy of alternative equity valuation models: Scandinavian evidence” Journal of International Financial Management & Accounting, 1-30.
Badan Pengawas Pasar Modal. (2003). Panduan Investasi di Pasar Modal Indonesia. Jakarta: UFJ Institute.
Bodie, Z., Kane, A., & Marcus, A. (2006). Investments. United States: McGraw-Hill.
Bower, J. L. (2001). Not all M&As are alike and that matters. Harvard Business Review, 79(3), 92–101.
Brealey, R. A., Myers, S. C., & Marcus, A. J. (1999). Fundamentals of Corporate Finance. Boston: Irwin Mcgraw-Hill.
Damodaran, A. (2002). Investment Valuation: Tools and Techniques for Determining the Value of Any Asset. New York: John Wiley & Sons, Inc.
Tao, X. Liu, L. Gao, and E. Xia, 2017. “Do cross-border mergers and acquisitions increase short-term market performance? The case of Chinese firms,” Int. Bus. Rev., 26(1), 189–202.
Fernandes, N. (2014). Finance For Executives: A Practical Guide for Managers. London: NPV Publishing.
Gitman, L. J. (2003). Principles of Managerial Finance, Boston: Pearson.
Hermawan, W., & Tjendrasa, K. (2020). Evaluation of Investment in IOT Startup at PT TMI. Jurnal Ilmu Sosial Politik dan Humaniora, 3(1), 22-31.
Husnan, S. (2002). Manajemen Keuangan Teori aan Praktek. Yogyakarta: Yayasan Badan Penerbit Gajah Mada Yogyakarta.
Irham Fahmi, 2012. Pengantar Teori Portofolio dan Analisis Investasi Teori dan Soal Jawab. Bandung: Alfabeta.
Kamal, Irsyad dan Egi Arvian Firmansyah, 2021 “Optimizing Fintech Startup Seed Funding Valuation” The International Journal of Social Sciences World, 3(2), 124-141.
Keputusan Ketua Badan Pengawas Pasar Modal dan Lembaga Keuangan No. KEP- 196/BL/2012, Tentang Pedoman Penilaian dan Penyajian Laporan Penilaian Usaha di Pasar Modal.
Li, Mengxiao, 2020. “Uber Future Value Prediction Using Discounted
Cash Flow Model” American Journal of Industrial and Business Management, 30-44.
Martalena, dan Malnda, M, 2017. Pengantar Pasar Modal. Yogyakarta: Andi.
M. Spence, 1973. “Job Market Signaling,” Q. J. Econ., 87(3), 355.
Palepu, Krishna G dan Paul M Healy, 2013. Business Analysis & Valuation: Using Financial Statements, fifth edition, Ohio: South-western Cengage Learning.
Peraturan Pemerintah Republik Indonesia No. 27 Tahun 1998, Tentang: Penggabungan, Peleburan, dan Pengambilalihan Perseroan Terbatas.
Pernyataan Standar Akuntansi Keuangan (PSAK) No. 22 Tahun 2004, Tentang: Akuntansi Penggabungan Usaha.
Poddar, Natika, 2019. “A Study on Mergers and Acquisition in India and Its Impact on Operating Efficiency of Indian Acquiring Company” Theoretical Economics Letters, 1040-1052.
Ross, Stephen A, Westerfield & Jeffrey Jaffe, 2002. Corporate Finance, Singapore: McGraw-Hill.
Siamat, Dahlan, 1995. Manajemen Lembaga Keuangan. Jakarta: Lembaga Penerbit Fakultas Ekonomi Universitas Indonesia.
Standar Penilaian Indonesia No. 330 tentang Penilaian Bisnis.
Stowe, John D., Thomas R. Robinson, Jerald E. Pinto, and Dennis W. McLeavey, 2002, Analysis of Equity Investments: Valuation. Charlottesville: AIMR.
Sutjipto, Eddy, Wawan Setiawan dan Imam Ghozali, 2020. “Determination of Intrinsic Value: Dividend Discount Model and Discounted Cash Flow Methods in Indonesia Stock Exchange” International Journal of Management, 11, 1842-1852.
Copyright (c) 2024 International Journal of Science and Society
This work is licensed under a Creative Commons Attribution-NonCommercial-ShareAlike 4.0 International License.
.png)
.jpg)
.png)
.png)
.png)
.png)
1.png)
.jpg)
-modified.png)
-modified.png)
-modified.png)
