NASDAQ: ICHR - Ichor Holdings, 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 = -1.47
CAGR EPS = -225.58%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0 + (0 * -225.58% / 100) = 21.35

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) = 0.000155
Ebitda Yield = -1.43
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 = 0.0194
Debt = 0.2581
Market Cap = 0.9887
Weight Debt = Market Cap / (Market Cap + Debt) = 0.9887 / (0.9887 + 0.2581) = 0.793
Weight Cost Debt = 100% - 0.793 = 0.207
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 = 2.16
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.16 * 5.94 + 0 = 0.1565
WACC = (0.0194 / 0.2581) * (100% - 0.793) * (1 - 0.21) + 0.1565 + 0.793 = 6.01
Terminal Value = Discount (0.000155 * (1 + -1.43) / (6.01 - -1.43)) = -3.3E-5
Company Value = ∑ (0.000155 / (1 + 6.01) ^ 5) = 0.0032
Price = (Terminal Value + Company Value) / Count shares = (-3.3E-5 + 0.0032) / 29200000 = 0.1072

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) = 0.0471
FCF Yield = 0.0224
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 = 0.0194
Debt = 0.2581
Market Cap = 0.9887
Weight Debt = Market Cap / (Market Cap + Debt) = 0.9887 / (0.9887 + 0.2581) = 0.793
Weight Cost Debt = 100% - 0.793 = 0.207
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 = 2.16
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.16 * 5.94 + 0 = 0.1565
WACC = (0.0194 / 0.2581) * (100% - 0.793) * (1 - 0.21) + 0.1565 + 0.793 = 6.01
Terminal Value = Discount (0.0471 * (1 + 0.0224) / (6.01 - 0.0224)) = 0.9544
Company Value = ∑ (0.0471 / (1 + 6.01) ^ 5) = 0.1893
Price = (Terminal Value + Company Value) / Count shares = (0.9544 + 0.1893) / 29200000 = 39.17