NASDAQ: TGAA - Target Global Acquisition I Corp.

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 = 0.2069
CAGR EPS = 408.28%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 11.17 + (11.17 * 408.28% / 100) = 56.78

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) = 0.5972
Ebitda Yield = 1.79
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 = 0.0031
Debt = 0.002
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.002) = 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 = 0.0558
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.0558 * 5.94 + 0 = 0.0322
WACC = (0.0031 / 0.002) * (100% - 0) * (1 - 0.21) + 0.0322 + 0 = 121.78
Terminal Value = Discount (0.5972 * (1 + 1.79) / (121.78 - 1.79)) = 0.0546
Company Value = ∑ (0.5972 / (1 + 121.78) ^ 5) = 0.0371
Price = (Terminal Value + Company Value) / Count shares = (0.0546 + 0.0371) / 17200000 = 5.33

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) = -0.3786
FCF Yield = 2.12
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 = 0.0031
Debt = 0.002
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.002) = 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 = 0.0558
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.0558 * 5.94 + 0 = 0.0322
WACC = (0.0031 / 0.002) * (100% - 0) * (1 - 0.21) + 0.0322 + 0 = 121.78
Terminal Value = Discount (-0.3786 * (1 + 2.12) / (121.78 - 2.12)) = -0.0243
Company Value = ∑ (-0.3786 / (1 + 121.78) ^ 5) = -0.0199
Price = (Terminal Value + Company Value) / Count shares = (-0.0243 + -0.0199) / 17200000 = -2.57