OTC: CNGGF - Cann Group Limited

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 = -0.1193
CAGR EPS = 0.1918%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.025 + (0.025 * 0.1918% / 100) = 0.025

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) = -0.0681
Ebitda Yield = 0.1532
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 = 0.0068
Debt = 0.0484
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0484) = 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) = 2.39
β = -6.8
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + -6.8 * 5.94 + 0 = -0.3799
WACC = (0.0068 / 0.0484) * (100% - 0) * (1 - 0.21) + -0.3799 + 0 = 11.12
Terminal Value = Discount (-0.0681 * (1 + 0.1532) / (11.12 - 0.1532)) = -1.1
Company Value = ∑ (-0.0681 / (1 + 11.12) ^ 5) = -0.1869
Price = (Terminal Value + Company Value) / Count shares = (-1.1 + -0.1869) / 429390000 = -3

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) = -0.0051
FCF Yield = -0.1538
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 = 0.0068
Debt = 0.0484
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0484) = 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) = 2.39
β = -6.8
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + -6.8 * 5.94 + 0 = -0.3799
WACC = (0.0068 / 0.0484) * (100% - 0) * (1 - 0.21) + -0.3799 + 0 = 11.12
Terminal Value = Discount (-0.0051 * (1 + -0.1538) / (11.12 - -0.1538)) = -0.0097
Company Value = ∑ (-0.0051 / (1 + 11.12) ^ 5) = -0.0281
Price = (Terminal Value + Company Value) / Count shares = (-0.0097 + -0.0281) / 429390000 = -0.088