NASDAQ: TCBP - TC Biopharm (Holdings) Plc

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 = -24.38
CAGR EPS = 69.39%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.92 + (1.92 * 69.39% / 100) = 3.24

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) = -0.0276
Ebitda Yield = 0.1516
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 = 8.3E-5
Debt = 0.0018
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0018) = 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 = -3.87
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -3.87 * 5.94 + 0 = -0.2001
WACC = (8.3E-5 / 0.0018) * (100% - 0) * (1 - 0.21) + -0.2001 + 0 = 3.64
Terminal Value = Discount (-0.0276 * (1 + 0.1516) / (3.64 - 0.1516)) = -0.2304
Company Value = ∑ (-0.0276 / (1 + 3.64) ^ 5) = -0.0944
Price = (Terminal Value + Company Value) / Count shares = (-0.2304 + -0.0944) / 6180000 = -52.56

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) = -0.0123
FCF Yield = 0.0288
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 = 8.3E-5
Debt = 0.0018
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0018) = 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 = -3.87
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -3.87 * 5.94 + 0 = -0.2001
WACC = (8.3E-5 / 0.0018) * (100% - 0) * (1 - 0.21) + -0.2001 + 0 = 3.64
Terminal Value = Discount (-0.0123 * (1 + 0.0288) / (3.64 - 0.0288)) = -1.39
Company Value = ∑ (-0.0123 / (1 + 3.64) ^ 5) = -0.0521
Price = (Terminal Value + Company Value) / Count shares = (-1.39 + -0.0521) / 6180000 = -234.06