NASDAQ: MLGO - MicroAlgo 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 = -8.3
CAGR EPS = 748.27%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.82 + (1.82 * 748.27% / 100) = 15.4

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) = -0.0176
Ebitda Yield = 0
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 = 8.7E-5
Debt = 0.0019
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0019) = 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 = -5.32
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -5.32 * 5.94 + 0 = -0.2883
WACC = (8.7E-5 / 0.0019) * (100% - 0) * (1 - 0.21) + -0.2883 + 0 = 3.52
Terminal Value = Discount (-0.0176 * (1 + 0) / (3.52 - 0)) = -0.4213
Company Value = ∑ (-0.0176 / (1 + 3.52) ^ 5) = -0.0795
Price = (Terminal Value + Company Value) / Count shares = (-0.4213 + -0.0795) / 4560000 = -109.83

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) = -0.0064
FCF Yield = 0
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 = 8.7E-5
Debt = 0.0019
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0019) = 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 = -5.32
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -5.32 * 5.94 + 0 = -0.2883
WACC = (8.7E-5 / 0.0019) * (100% - 0) * (1 - 0.21) + -0.2883 + 0 = 3.52
Terminal Value = Discount (-0.0064 * (1 + 0) / (3.52 - 0)) = -0.1534
Company Value = ∑ (-0.0064 / (1 + 3.52) ^ 5) = -0.0289
Price = (Terminal Value + Company Value) / Count shares = (-0.1534 + -0.0289) / 4560000 = -39.99