Valuation Analysis of Joint Venture Value through Acquisition Process: Case Study of PT Pelat Timah Nusantara by PT Bumi Resources Mineral
DOI:
https://doi.org/10.55338/saintek.v6i2.3642Keywords:
Acquisition, Merger, M&A Valuation and Structuring, AcquirerAbstract
The study aims to calculate the bid price of the combined company through the acquisition between PT Bumi Resources Mineral Tbk and PT Pelat Timah Nusantara Tbk using M&A valuation and structuring models. The valuation model includes discounted cash flow (DCF) analysis, comparable company analysis, and market value methods. M&A structuring involves financial arrangements, legal considerations, and integration strategies to merge the operations of both companies. The acquisition was made at a bid price of IDR 115.56 per share. The equity value of the target company was 2.87 T with a per-share value of 1140.79, while the equity value of the acquiring company was 4.21 T with a per-share value of 29.76. After the acquisition, the new company's equity value is 22.8 T with a per-share value of 115.56. Findings indicate that the bid of the new company may be considered undervalued because the per-share equity value is lower compared to pre-acquisition, suggesting unrealized potential value if the bid price per share is below the pre-acquisition equity value per share.
Downloads
References
H. Hartana, “Existence And Development Group Companies In The Mining Sector (PT. Bumi Resources Tbk),” Ganesha Law Review, vol. 2, no. 1, pp. 54–69, 2020.
C. Haikal, N. Nurmalasari, N. H. Faujiah, and G. Djuanda, “PORTOFOLIO OPTIMAL DENGAN MODEL INDEKS TUNGGAL PADA INDUSTRI MANUFAKTUR,” Penerbit Tahta Media, 2023.
K. H. Purnomo, S. Yusriani, I. S. Prambudi, and R. Ramdany, “Financial Report Analysis to Measure Financial Performance at PT. Pelat Timah Nusantara Tbk (NIKL),” Dinasti International Journal of Management Science, vol. 5, no. 3, pp. 621–633, 2024.
T. E. D. F. Gilalom, I. S. Saerang, and H. Tasik, “Analisis Komparasi Kinerja Keuangan Pada Perusahaan Otomotif Dengan Menggunakan Single Segment dan Multi Segment di BEI Periode 2017-2021,” Jurnal EMBA: Jurnal Riset Ekonomi, Manajemen, Bisnis dan Akuntansi, vol. 11, no. 02, pp. 265–278, 2023.
S. Finkelstein and C. L. Cooper, Advances in mergers and acquisitions. Emerald Publishing Limited, 2024.
U. Awan, M. G. Arnold, and I. Gölgeci, “Enhancing green product and process innovation: Towards an integrative framework of knowledge acquisition and environmental investment,” Business Strategy and the Environment, vol. 30, no. 2, pp. 1283–1295, 2021.
E. R. Feldman and E. Hernandez, “Synergy in mergers and acquisitions: Typology, life cycles, and value,” Academy of Management Review, vol. 47, no. 4, pp. 549–578, 2022.
K. G. Ray, Mergers and acquisitions: Strategy, valuation and integration. PHI Learning Pvt. Ltd., 2022.
E. R. Feldman and E. Hernandez, “Synergy in mergers and acquisitions: Typology, life cycles, and value,” Academy of Management Review, vol. 47, no. 4, pp. 549–578, 2022.
H. Kwistianus, “The Long-Term Performance of Capital Expenditure from a Fundamental Perspective: Evidence from Indonesia,” Petra Christian University, 2022.
U. Baig and M. A. Khalidi, “A grounded theory exploration of appraisal process of capital investment decisions—Capex appraisal model (CAM),” Independent Journal of Management & Production, vol. 11, no. 7, pp. 2778–2804, 2020.
I. Gupta, N. Mishra, and N. Tripathy, “The impact of Merger and Acquisition on value creation: an empirical evidence,” in The Importance of New Technologies and Entrepreneurship in Business Development: In The Context of Economic Diversity in Developing Countries: The Impact of New Technologies and Entrepreneurship on Business Development, Springer, 2021, pp. 1435–1456.
I. G. A. P. T. Putri and H. Rahyuda, “Effect of capital structure and sales growth on firm value with profitability as mediation,” International research journal of management, IT and social sciences, vol. 7, no. 1, pp. 145–155, 2020.
S. Azizah and A. Indriyaningsih, “Alteration Of Net Profit, Debt, Inventory And Depreciation Cost On Future Operating Cash Flows,” in Proceedings of the 3rd International Conference of Business, Accounting, and Economics, ICBAE 2022, 10-11 August 2022, Purwokerto, Central Java, Indonesia, 2022.
K. G. Palepu, P. M. Healy, S. Wright, M. Bradbury, and J. Coulton, Business analysis and valuation: Using financial statements. Cengage AU, 2020.
Downloads
Published
How to Cite
Issue
Section
License
Copyright (c) 2024 Rayuli Wulandari, Ahmad Syawaldi, Jerry Heikal
This work is licensed under a Creative Commons Attribution-ShareAlike 4.0 International License.
Most read articles by the same author(s)
- Dinda Ayu Pradina, Yuni Kurniawati, Ahmad Syawaldi Afwan, Jerry Heikal, RFM Segmentation and K–Means Clustering of Skincare Product (Case study Scarlett) , Jurnal Sains dan Teknologi: Vol. 6 No. 2 (2024): Jurnal Sains dan Teknologi
- Yuni Kurniawati, Ahmad Syawaldi Afwan, Dinda Ayu Pradina, Jerry Heikal, Valuation Analysis of Combined Company Value Through Acquisition Process: Case Study of PT Vale Indonesia Tbk and PT Kapuas Prima Coal Tbk , Jurnal Sains dan Teknologi: Vol. 6 No. 2 (2024): Jurnal Sains dan Teknologi
