NASDAQ: MOND - Mondee Holdings, 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 = -0.7876
CAGR EPS = 11.04%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.4 + (1.4 * 11.04% / 100) = 1.55

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) = -0.0058
Ebitda Yield = -0.1327
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 = 0.0264
Debt = 0.163
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.163) = 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) = 2.89
β = -7.69
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -7.69 * 5.94 + 0 = -0.4279
WACC = (0.0264 / 0.163) * (100% - 0) * (1 - 0.21) + -0.4279 + 0 = 12.79
Terminal Value = Discount (-0.0058 * (1 + -0.1327) / (12.79 - -0.1327)) = -0.0106
Company Value = ∑ (-0.0058 / (1 + 12.79) ^ 5) = -0.029
Price = (Terminal Value + Company Value) / Count shares = (-0.0106 + -0.029) / 77210000 = -0.5131

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) = -0.1544
FCF Yield = 0.3565
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 = 0.0264
Debt = 0.163
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.163) = 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) = 2.89
β = -7.69
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -7.69 * 5.94 + 0 = -0.4279
WACC = (0.0264 / 0.163) * (100% - 0) * (1 - 0.21) + -0.4279 + 0 = 12.79
Terminal Value = Discount (-0.1544 * (1 + 0.3565) / (12.79 - 0.3565)) = -0.5021
Company Value = ∑ (-0.1544 / (1 + 12.79) ^ 5) = -0.3025
Price = (Terminal Value + Company Value) / Count shares = (-0.5021 + -0.3025) / 77210000 = -10.42