NASDAQ: BOSC - B.O.S. Better Online Solutions Ltd.

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 = 0.3395
CAGR EPS = 28.55%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 3.44 + (3.44 * 28.55% / 100) = 4.42

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) = 0.0179
Ebitda Yield = 0.434
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 = 0.000441
Debt = 0.0023
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0023) = 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 = -0.6004
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.6004 * 5.94 + 0 = -0.0075
WACC = (0.000441 / 0.0023) * (100% - 0) * (1 - 0.21) + -0.0075 + 0 = 15.06
Terminal Value = Discount (0.0179 * (1 + 0.434) / (15.06 - 0.434)) = 0.045
Company Value = ∑ (0.0179 / (1 + 15.06) ^ 5) = 0.0301
Price = (Terminal Value + Company Value) / Count shares = (0.045 + 0.0301) / 5910000 = 12.71

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) = 0.0038
FCF Yield = 0.206
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 = 0.000441
Debt = 0.0023
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0023) = 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 = -0.6004
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.6004 * 5.94 + 0 = -0.0075
WACC = (0.000441 / 0.0023) * (100% - 0) * (1 - 0.21) + -0.0075 + 0 = 15.06
Terminal Value = Discount (0.0038 * (1 + 0.206) / (15.06 - 0.206)) = 0.0409
Company Value = ∑ (0.0038 / (1 + 15.06) ^ 5) = 0.0086
Price = (Terminal Value + Company Value) / Count shares = (0.0409 + 0.0086) / 5910000 = 8.38