NASDAQ: SPT - Sprout Social, 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 = -1.19
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 48.76 + (48.76 * 8.66% / 100) = 52.98

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) = -0.0691
Ebitda Yield = 0.0474
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 = 0.0028
Debt = 0.0589
Market Cap = 2.59
Weight Debt = Market Cap / (Market Cap + Debt) = 2.59 / (2.59 + 0.0589) = 0.9777
Weight Cost Debt = 100% - 0.9777 = 0.0223
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 = 3.26
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 3.26 * 5.94 + 0 = 0.2235
WACC = (0.0028 / 0.0589) * (100% - 0.9777) * (1 - 0.21) + 0.2235 + 0.9777 = 3.87
Terminal Value = Discount (-0.0691 * (1 + 0.0474) / (3.87 - 0.0474)) = -6.93
Company Value = ∑ (-0.0691 / (1 + 3.87) ^ 5) = -0.2809
Price = (Terminal Value + Company Value) / Count shares = (-6.93 + -0.2809) / 55660000 = -129.64

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) = 0.0086
FCF Yield = 0.144
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 = 0.0028
Debt = 0.0589
Market Cap = 2.59
Weight Debt = Market Cap / (Market Cap + Debt) = 2.59 / (2.59 + 0.0589) = 0.9777
Weight Cost Debt = 100% - 0.9777 = 0.0223
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 = 3.26
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 3.26 * 5.94 + 0 = 0.2235
WACC = (0.0028 / 0.0589) * (100% - 0.9777) * (1 - 0.21) + 0.2235 + 0.9777 = 3.87
Terminal Value = Discount (0.0086 * (1 + 0.144) / (3.87 - 0.144)) = 0.0772
Company Value = ∑ (0.0086 / (1 + 3.87) ^ 5) = 0.0296
Price = (Terminal Value + Company Value) / Count shares = (0.0772 + 0.0296) / 55660000 = 1.92