BSE: PAISALO - Paisalo Digital 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 = 1.99
CAGR EPS = 26.8%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.99 * (1 + 26.8%) / (0.0433 * 2) = 29.18

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) = 4
Ebitda Yield = 0.0059
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 = 2.7
Debt = 0
Market Cap = 22.15
Weight Debt = Market Cap / (Market Cap + Debt) = 22.15 / (22.15 + 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) = 2.75
β = 2.87
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 2.87 * 5.94 + 0 = 0.1978
WACC = (2.7 / 0) * (100% - 0) * (1 - 0.21) + 0.1978 + 0 = 0
Terminal Value = Discount (4 * (1 + 0.0059) / (0 - 0.0059)) = 685.22
Company Value = ∑ (4 / (1 + 0) ^ 5) = 19.78
Price = (Terminal Value + Company Value) / Count shares = (685.22 + 19.78) / 898040000 = 785.05

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) = 14.31
FCF Yield = -2.2
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 = 2.7
Debt = 0
Market Cap = 22.15
Weight Debt = Market Cap / (Market Cap + Debt) = 22.15 / (22.15 + 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) = 2.75
β = 2.87
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 2.87 * 5.94 + 0 = 0.1978
WACC = (2.7 / 0) * (100% - 0) * (1 - 0.21) + 0.1978 + 0 = 0
Terminal Value = Discount (14.31 * (1 + -2.2) / (0 - -2.2)) = -7.81
Company Value = ∑ (14.31 / (1 + 0) ^ 5) = 10.93
Price = (Terminal Value + Company Value) / Count shares = (-7.81 + 10.93) / 898040000 = 3.48