NASDAQ: SLNG - Stabilis Solutions, Inc.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = 0.0068
CAGR EPS = 15.07%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.0068 * (1 + 15.07%) / (0.0433 * 2) = 0.0897

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) = 0.0245
Ebitda Yield = 0.233
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 = 0.000334
Debt = 0.0096
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0096) = 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) = 3
β = 7.15
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 7.15 * 5.94 + 0 = 0.4547
WACC = (0.000334 / 0.0096) * (100% - 0) * (1 - 0.21) + 0.4547 + 0 = 2.75
Terminal Value = Discount (0.0245 * (1 + 0.233) / (2.75 - 0.233)) = 0.1281
Company Value = ∑ (0.0245 / (1 + 2.75) ^ 5) = 0.0766
Price = (Terminal Value + Company Value) / Count shares = (0.1281 + 0.0766) / 18510000 = 11.06

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) = 0.000581
FCF Yield = -1.7
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 = 0.000334
Debt = 0.0096
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0096) = 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) = 3
β = 7.15
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 7.15 * 5.94 + 0 = 0.4547
WACC = (0.000334 / 0.0096) * (100% - 0) * (1 - 0.21) + 0.4547 + 0 = 2.75
Terminal Value = Discount (0.000581 * (1 + -1.7) / (2.75 - -1.7)) = -0.000205
Company Value = ∑ (0.000581 / (1 + 2.75) ^ 5) = 0.0016
Price = (Terminal Value + Company Value) / Count shares = (-0.000205 + 0.0016) / 18510000 = 0.0773