NASDAQ: FCUV - Focus Universal 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 = -0.0782
CAGR EPS = 12.09%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.31 + (2.31 * 12.09% / 100) = 2.59

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) = -0.0075
Ebitda Yield = 0.1076
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 = 3.8E-5
Debt = 0.0011
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0011) = 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 = 96.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 96.46 * 5.94 + 0 = 5.76
WACC = (3.8E-5 / 0.0011) * (100% - 0) * (1 - 0.21) + 5.76 + 0 = 2.71
Terminal Value = Discount (-0.0075 * (1 + 0.1076) / (2.71 - 0.1076)) = -0.0905
Company Value = ∑ (-0.0075 / (1 + 2.71) ^ 5) = -0.0285
Price = (Terminal Value + Company Value) / Count shares = (-0.0905 + -0.0285) / 60310000 = -1.97

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) = -0.0056
FCF Yield = 0.0973
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 = 3.8E-5
Debt = 0.0011
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0011) = 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 = 96.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 96.46 * 5.94 + 0 = 5.76
WACC = (3.8E-5 / 0.0011) * (100% - 0) * (1 - 0.21) + 5.76 + 0 = 2.71
Terminal Value = Discount (-0.0056 * (1 + 0.0973) / (2.71 - 0.0973)) = -0.0772
Company Value = ∑ (-0.0056 / (1 + 2.71) ^ 5) = -0.0217
Price = (Terminal Value + Company Value) / Count shares = (-0.0772 + -0.0217) / 60310000 = -1.64