NASDAQ: CTLP - Cantaloupe, Inc.

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 = 0.1617
CAGR EPS = 17.56%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.1617 * (1 + 17.56%) / (0.0433 * 2) = 2.19

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) = 0.0927
Ebitda Yield = 0.2694
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 = 0.0029
Debt = 0.0473
Market Cap = 0.5352
Weight Debt = Market Cap / (Market Cap + Debt) = 0.5352 / (0.5352 + 0.0473) = 0.9188
Weight Cost Debt = 100% - 0.9188 = 0.0812
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 = 1.5
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 1.5 * 5.94 + 0 = 0.1188
WACC = (0.0029 / 0.0473) * (100% - 0.9188) * (1 - 0.21) + 0.1188 + 0.9188 = 4.96
Terminal Value = Discount (0.0927 * (1 + 0.2694) / (4.96 - 0.2694)) = 0.4201
Company Value = ∑ (0.0927 / (1 + 4.96) ^ 5) = 0.2577
Price = (Terminal Value + Company Value) / Count shares = (0.4201 + 0.2577) / 74170000 = 9.14

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) = 0.0293
FCF Yield = 0.1796
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 = 0.0029
Debt = 0.0473
Market Cap = 0.5352
Weight Debt = Market Cap / (Market Cap + Debt) = 0.5352 / (0.5352 + 0.0473) = 0.9188
Weight Cost Debt = 100% - 0.9188 = 0.0812
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 = 1.5
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 1.5 * 5.94 + 0 = 0.1188
WACC = (0.0029 / 0.0473) * (100% - 0.9188) * (1 - 0.21) + 0.1188 + 0.9188 = 4.96
Terminal Value = Discount (0.0293 * (1 + 0.1796) / (4.96 - 0.1796)) = 0.2084
Company Value = ∑ (0.0293 / (1 + 4.96) ^ 5) = 0.0922
Price = (Terminal Value + Company Value) / Count shares = (0.2084 + 0.0922) / 74170000 = 4.05