NASDAQ: SIDU - Sidus Space, 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 = -23.11
CAGR EPS = 198.88%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.77 + (2.77 * 198.88% / 100) = 8.28

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) = -0.1055
Ebitda Yield = 0.5152
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 = 0.000747
Debt = 0.0048
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0048) = 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) = 2.82
β = 6.02
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 6.02 * 5.94 + 0 = 0.3855
WACC = (0.000747 / 0.0048) * (100% - 0) * (1 - 0.21) + 0.3855 + 0 = 12.25
Terminal Value = Discount (-0.1055 * (1 + 0.5152) / (12.25 - 0.5152)) = -0.2284
Company Value = ∑ (-0.1055 / (1 + 12.25) ^ 5) = -0.1774
Price = (Terminal Value + Company Value) / Count shares = (-0.2284 + -0.1774) / 620000 = -654.41

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) = -0.1496
FCF Yield = 0.5117
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 = 0.000747
Debt = 0.0048
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0048) = 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) = 2.82
β = 6.02
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 6.02 * 5.94 + 0 = 0.3855
WACC = (0.000747 / 0.0048) * (100% - 0) * (1 - 0.21) + 0.3855 + 0 = 12.25
Terminal Value = Discount (-0.1496 * (1 + 0.5117) / (12.25 - 0.5117)) = -0.3261
Company Value = ∑ (-0.1496 / (1 + 12.25) ^ 5) = -0.2525
Price = (Terminal Value + Company Value) / Count shares = (-0.3261 + -0.2525) / 620000 = -933.3