Company Valuation of PT Perusahaan Gas Negara TBK


More than decades, Indonesia’s economic growth depend on the oil and gas sector. In the past few years, oil and gas sector’s contribution to the state revenue decreased significantly along with the decline in reserves and production. The state revenue from the oil and gas industry decreased by almost 80 percent from Rp216 trillion in 2014 or 14 percent of state revenue to Rp44 trillion in 2016 or 2.8 percent of the state revenue. Perusahaan Gas Negara or also called as PGN is the largest national company in the natural gas transportation and distribution sector. In or der to make the business growing wider, PGN are going to acquiring Pertamina Gas or Pertagas. The acquisition is part of the establishment of the holding company in energy sector by the Ministry of State Own Enterprises, which was established on April 11, 2018. This research is made to know how the intrinsic value per share of Perusahaan Gas Negara (PGN) through calculating it with the discounted cash flow method using free cash flow to the firm. The data are obtained from PGN’s financial report from 2013 to 2018. The result is the intrinsic value per share of Perusahaan Gas Negara is IDR Rp6,757.72.

Keywords: discounted cash flow, free cash flow to the firm, valuation.

[1] Damodaran, A. (2005) The Value of Synergy, SSRN. doi: 10.2139/ssrn.841486.

[2] Gitman, L. J. and C. J. Z. (2012) ‘Principles of Managerial Finance 13th Edition’, in Prentice Hall. doi: 10.1016/0890-8389(89)90087-5.

[3] Piesse, J. et al. (2013) ‘Merger and Acquisition: Definitions, Motives, and Market Responses’, in Encyclopedia of Finance. DOI: 10.1007/978-1-4614-5360-4_28.

[4] Devi, N., 2016. Merger and Acquisition. International Journal for Research in Business, Management and Accounting, 2(2), p. 8.

[5] Orsag, S. and Mcclure, K. G. (2013) ‘Modified net present value as a useful tool for synergy valuation in business combinations’, Journal of Economics. doi: 10.1186/gb-2009-10-12-r14

[6] (2019). Overview of Indonesia’s Downstream Oil and Gas Sector|GBG. [online] Available at: overview_indonesia_s_downstream_oil_and_gas_sector.php [Accessed 3 Feb. 2019].

[7] Investments, I. (2018). Explaining the Volatile Performance of Perusahaan Gas Negara’s Shares | Indonesia Investments. [online] Available at: https: // of-perusahaan-gas-negara-s-shares/item8890? [Accessed 3 Apr. 2019].

[8] Investments, I. (2019). Natural Gas in Indonesia - Indonesian LPG Production & Export | Indonesia Investments. [online] Available at: https://www.indonesia-investments. com/business/commodities/natural-gas/item184? [Accessed 3 Feb. 2019].

[9] Investments, I. (2019). Perusahaan Gas Negara - PGN | Indonesia Investments. [online] Indonesia- Available at: https://www.indonesia companies/perusahaan-gas-negara/item199? [Accessed 3 Feb. 2019].

[10] Post, T. (2019). PGN officially becomes gas sub-holding company. [online] The Jakarta Post. Available at: company.html [Accessed 3 Feb. 2019].

[11] (2019). Oil and Gas in Indonesia - Investment and Taxation Guide 2018. [online] Available at: 2018.pdf [Accessed 3 Feb. 2019].