NASDAQ: CTCX - Carmell Therapeutics Corporation

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 = -1.4
CAGR EPS = 60.84%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.69 + (1.69 * 60.84% / 100) = 2.71

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 Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.0078
Ebitda Yield = 0.0899
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 = 0.000889
Debt = 0.0021
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0021) = 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 = -4.66
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -4.66 * 5.94 + 0 = -0.2494
WACC = (0.000889 / 0.0021) * (100% - 0) * (1 - 0.21) + -0.2494 + 0 = 32.88
Terminal Value = Discount (-0.0078 * (1 + 0.0899) / (32.88 - 0.0899)) = -0.0086
Company Value = ∑ (-0.0078 / (1 + 32.88) ^ 5) = -0.0146
Price = (Terminal Value + Company Value) / Count shares = (-0.0086 + -0.0146) / 11020000 = -2.11

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 FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.1295
FCF Yield = 0.729
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 = 0.000889
Debt = 0.0021
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0021) = 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 = -4.66
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -4.66 * 5.94 + 0 = -0.2494
WACC = (0.000889 / 0.0021) * (100% - 0) * (1 - 0.21) + -0.2494 + 0 = 32.88
Terminal Value = Discount (-0.1295 * (1 + 0.729) / (32.88 - 0.729)) = -0.135
Company Value = ∑ (-0.1295 / (1 + 32.88) ^ 5) = -0.0988
Price = (Terminal Value + Company Value) / Count shares = (-0.135 + -0.0988) / 11020000 = -21.22