NASDAQ: PMTS - CPI Card Group 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 = 2.01
CAGR EPS = 48.43%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 25.98 + (25.98 * 48.43% / 100) = 38.55

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) = 0.1421
Ebitda Yield = 0.1296
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 = 0.0269
Debt = 0.2723
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.2723) = 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 = 0.4695
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.4695 * 5.94 + 0 = 0.0568
WACC = (0.0269 / 0.2723) * (100% - 0) * (1 - 0.21) + 0.0568 + 0 = 7.81
Terminal Value = Discount (0.1421 * (1 + 0.1296) / (7.81 - 0.1296)) = 2.14
Company Value = ∑ (0.1421 / (1 + 7.81) ^ 5) = 0.4456
Price = (Terminal Value + Company Value) / Count shares = (2.14 + 0.4456) / 11920000 = 217.07

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) = 0.3936
FCF Yield = 0.7011
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 = 0.0269
Debt = 0.2723
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.2723) = 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 = 0.4695
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.4695 * 5.94 + 0 = 0.0568
WACC = (0.0269 / 0.2723) * (100% - 0) * (1 - 0.21) + 0.0568 + 0 = 7.81
Terminal Value = Discount (0.3936 * (1 + 0.7011) / (7.81 - 0.7011)) = 0.7381
Company Value = ∑ (0.3936 / (1 + 7.81) ^ 5) = 0.6626
Price = (Terminal Value + Company Value) / Count shares = (0.7381 + 0.6626) / 11920000 = 117.51