Income Statement PT XYZ
1 Jan -31 Dec
Sales	300,000,000
COGS	(180,000,000)
Gross Profit	120,000,000
Other expenditure	(12,000,000)
Depreciation	(9,000,000)
EBIT	99,000,000
Interest	(15,000,000)
Taxable Income	84,000,000
Tax (rate = 25%)	(21,000,000)
Net Income	63,000,000
Dividend	(15,000,000)
Additional Retained Earning	48,000,000

a. Calculate the company's EBITDA b. Calculate Free Cash Flow (FCF), assuming that Working Capital requires 10% of EBITDA, and Capital expenditure in the form of fixed assets 15% of EBITDA c. If 50% of the capital comes from long-term debt with an interest rate of 12% per year, and the cost of equity is 22%, calculate the weighted average cost of capital for the company. d. Calculate Enterprise Value today, assuming FCF is up 5% per year from today e. If the company's long-term debt is Rp. 225,000,000, calculate the Equity Value. f. Calculate the fair value per share of the company if 10,000 shares are outstanding. g. Calculate the company's Earning per Share (EPS). h. If the share price per share turns out to be 1.2 times the fair value per share, calculate the company's P/E Ratio i. What is the EBITDA Multiple of this company? j. What is the Multiple FCF of this company?