It is known that PT Bae Suzy's Cash Flow from Assets (CFFA) at the end of 2021 is IDR 250,000,000.-; The CFFA is estimated to grow forever by 3%. So what is the Company Value of PT Bae Suzy at the end of 2021? You are also supported with the following data: 1.Yield government bond: 5% 2. state bond coupon : 6% 3.Expected Market return : 16% 4.Beta PT Bae Suzy : 1,2 5.Cost of debt :9% 6.Tax rate :25% 7. Debt to Equity Ratio : 1,3