BSE: CAPPL - Caplin Point Laboratories 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 = 49.57
CAGR EPS = 16.37%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 49.57 * (1 + 16.37%) / (0.0433 * 2) = 666.11

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) = 8.67
Ebitda Yield = 0.1176
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 = 0.0078
Debt = 0
Market Cap = 59.72
Weight Debt = Market Cap / (Market Cap + Debt) = 59.72 / (59.72 + 0) = 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 = 2.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.46 * 5.94 + 0 = 0.1743
WACC = (0.0078 / 0) * (100% - 0) * (1 - 0.21) + 0.1743 + 0 = 0
Terminal Value = Discount (8.67 * (1 + 0.1176) / (0 - 0.1176)) = 82.36
Company Value = ∑ (8.67 / (1 + 0) ^ 5) = 35.13
Price = (Terminal Value + Company Value) / Count shares = (82.36 + 35.13) / 75900000 = 1547.99

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) = 2.57
FCF Yield = 0.2695
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 = 0.0078
Debt = 0
Market Cap = 59.72
Weight Debt = Market Cap / (Market Cap + Debt) = 59.72 / (59.72 + 0) = 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 = 2.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.46 * 5.94 + 0 = 0.1743
WACC = (0.0078 / 0) * (100% - 0) * (1 - 0.21) + 0.1743 + 0 = 0
Terminal Value = Discount (2.57 * (1 + 0.2695) / (0 - 0.2695)) = 12.1
Company Value = ∑ (2.57 / (1 + 0) ^ 5) = 8.43
Price = (Terminal Value + Company Value) / Count shares = (12.1 + 8.43) / 75900000 = 270.48