NYSE: NSTC - Northern Star Investment Corp. III

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 = 0.3352
CAGR EPS = 672.38%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 5.4 + (5.4 * 672.38% / 100) = 41.67

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) = -0.3404
Ebitda Yield = 1.12
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 = 0.018
Debt = 0
Market Cap = 0.1456
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1456 / (0.1456 + 0) = 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 = -15.37
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -15.37 * 5.94 + 0 = -0.884
WACC = (0.018 / 0) * (100% - 0) * (1 - 0.21) + -0.884 + 0 = 0
Terminal Value = Discount (-0.3404 * (1 + 1.12) / (0 - 1.12)) = -0.6451
Company Value = ∑ (-0.3404 / (1 + 0) ^ 5) = -0.6299
Price = (Terminal Value + Company Value) / Count shares = (-0.6451 + -0.6299) / 50000000 = -25.5

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) = -0.0208
FCF Yield = 0.6925
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 = 0.018
Debt = 0
Market Cap = 0.1456
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1456 / (0.1456 + 0) = 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 = -15.37
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -15.37 * 5.94 + 0 = -0.884
WACC = (0.018 / 0) * (100% - 0) * (1 - 0.21) + -0.884 + 0 = 0
Terminal Value = Discount (-0.0208 * (1 + 0.6925) / (0 - 0.6925)) = -0.0509
Company Value = ∑ (-0.0208 / (1 + 0) ^ 5) = -0.0472
Price = (Terminal Value + Company Value) / Count shares = (-0.0509 + -0.0472) / 50000000 = -1.96