BSE: 507645 - Polson Limited

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = 433.09
CAGR EPS = -6.04%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 433.09 * (1 + -6.04%) / (0.0433 * 2) = 4698.77

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = 0.9615
Ebitda Yield = -0.000506
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 0.037
Debt = 0.38
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.38) = 0
Weight Cost Debt = 100% - 0 = 1
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 2.82
β = 2.35
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.35 * 5.94 + 0 = 0.1678
WACC = (0.037 / 0.38) * (100% - 0) * (1 - 0.21) + 0.1678 + 0 = 7.7
Terminal Value = Discount (0.9615 * (1 + -0.000506) / (7.7 - -0.000506)) = 8.56
Company Value = ∑ (0.9615 / (1 + 7.7) ^ 5) = 3.87
Price = (Terminal Value + Company Value) / Count shares = (8.56 + 3.87) / 120000 = 103593.44

Price = (Terminal Value + Company Value) / Count shares
Price - Fair pris
Terminal Value — kostnad i perioden etter prognose
Company Value — kostnad i prognoseperioden
Count shares - Antall aksjer
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = 0.1774
FCF Yield = 0.03
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - Gjeldsbetjeningskostnader
Debt - Plikt
Weight Debt - Kapitaliseringsvekt i forhold til gjeld
Weight Cost Debt - Gjeldsvekt i forhold til kapitalisering
Tax - Avgift
Interest Expense = 0.037
Debt = 0.38
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.38) = 0
Weight Cost Debt = 100% - 0 = 1
Tax = 0.21
Cost Of Equity — diskonteringsrente
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — risikofri avkastning
β (beta) — bestemmer risikomålet for en aksje (aktiva) i forhold til markedet og viser sensitiviteten til endringer i aksjens lønnsomhet i forhold til endringer i markedslønnsomheten.
Risk Premium — risikopremie - premie for risikoen ved å investere i aksjer
Country Premium - landrisiko
k(f) = 2.82
β = 2.35
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.35 * 5.94 + 0 = 0.1678
WACC = (0.037 / 0.38) * (100% - 0) * (1 - 0.21) + 0.1678 + 0 = 7.7
Terminal Value = Discount (0.1774 * (1 + 0.03) / (7.7 - 0.03)) = 2.68
Company Value = ∑ (0.1774 / (1 + 7.7) ^ 5) = 0.6706
Price = (Terminal Value + Company Value) / Count shares = (2.68 + 0.6706) / 120000 = 27952.86