BSE: 530331 - Premco Global 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 = 30.97
CAGR EPS = 17.4%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 30.97 * (1 + 17.4%) / (0.0433 * 2) = 419.88

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) = 1.17
Ebitda Yield = 0.0387
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 = 0.0198
Debt = 0.0354
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0354) = 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 = 1.19
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.19 * 5.94 + 0 = 0.0991
WACC = (0.0198 / 0.0354) * (100% - 0) * (1 - 0.21) + 0.0991 + 0 = 44.13
Terminal Value = Discount (1.17 * (1 + 0.0387) / (44.13 - 0.0387)) = 0.4849
Company Value = ∑ (1.17 / (1 + 44.13) ^ 5) = 2.01
Price = (Terminal Value + Company Value) / Count shares = (0.4849 + 2.01) / 3300000 = 755.85

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) = 0.0392
FCF Yield = 0.0046
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 = 0.0198
Debt = 0.0354
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0354) = 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 = 1.19
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.19 * 5.94 + 0 = 0.0991
WACC = (0.0198 / 0.0354) * (100% - 0) * (1 - 0.21) + 0.0991 + 0 = 44.13
Terminal Value = Discount (0.0392 * (1 + 0.0046) / (44.13 - 0.0046)) = 0.0145
Company Value = ∑ (0.0392 / (1 + 44.13) ^ 5) = 0.0736
Price = (Terminal Value + Company Value) / Count shares = (0.0145 + 0.0736) / 3300000 = 26.69