NASDAQ: ERNA - Eterna Therapeutics Inc.

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 = -4.08
CAGR EPS = 41.77%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.09 + (1.09 * 41.77% / 100) = 1.54

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) = 0.0087
Ebitda Yield = -1.85
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 = 0.000614
Debt = 0.009
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.009) = 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 = 6.56
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 6.56 * 5.94 + 0 = 0.4182
WACC = (0.000614 / 0.009) * (100% - 0) * (1 - 0.21) + 0.4182 + 0 = 5.4
Terminal Value = Discount (0.0087 * (1 + -1.85) / (5.4 - -1.85)) = -0.003
Company Value = ∑ (0.0087 / (1 + 5.4) ^ 5) = 0.0119
Price = (Terminal Value + Company Value) / Count shares = (-0.003 + 0.0119) / 5310000 = 1.67

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) = 0.0213
FCF Yield = -2.01
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 = 0.000614
Debt = 0.009
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.009) = 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 = 6.56
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 6.56 * 5.94 + 0 = 0.4182
WACC = (0.000614 / 0.009) * (100% - 0) * (1 - 0.21) + 0.4182 + 0 = 5.4
Terminal Value = Discount (0.0213 * (1 + -2.01) / (5.4 - -2.01)) = -0.008
Company Value = ∑ (0.0213 / (1 + 5.4) ^ 5) = 0.018
Price = (Terminal Value + Company Value) / Count shares = (-0.008 + 0.018) / 5310000 = 1.88