NASDAQ: BHAC - Crixus BH3 Acquisition Company

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = 0.7784
CAGR EPS = 65.11%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 10.58 + (10.58 * 65.11% / 100) = 17.46

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) = -0.0085
Ebitda Yield = 0.3794
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 = 0.0099
Debt = 0.000346
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.000346) = 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) = 3
β = -0.4618
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -0.4618 * 5.94 + 0 = 0.0026
WACC = (0.0099 / 0.000346) * (100% - 0) * (1 - 0.21) + 0.0026 + 0 = 2258.1
Terminal Value = Discount (-0.0085 * (1 + 0.3794) / (2258.1 - 0.3794)) = 0
Company Value = ∑ (-0.0085 / (1 + 2258.1) ^ 5) = -0.000105
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.000105) / 10120000 = -0.0104

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) = -0.0126
FCF Yield = 0.4522
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 = 0.0099
Debt = 0.000346
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.000346) = 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) = 3
β = -0.4618
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -0.4618 * 5.94 + 0 = 0.0026
WACC = (0.0099 / 0.000346) * (100% - 0) * (1 - 0.21) + 0.0026 + 0 = 2258.1
Terminal Value = Discount (-0.0126 * (1 + 0.4522) / (2258.1 - 0.4522)) = 0
Company Value = ∑ (-0.0126 / (1 + 2258.1) ^ 5) = -0.000128
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.000128) / 10120000 = -0.0126