OTC: COLFF - Colabor Group Inc.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = 0.0405
CAGR EPS = 46.51%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.0405 * (1 + 46.51%) / (0.0458 * 2) = 0.6478

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) = 0.0408
Ebitda Yield = 0.0814
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 = 0.0049
Debt = 0.0666
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0666) = 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) = 2.6
β = 2.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 2.85 * 5.94 + 0 = 0.195
WACC = (0.0049 / 0.0666) * (100% - 0) * (1 - 0.21) + 0.195 + 0 = 5.81
Terminal Value = Discount (0.0408 * (1 + 0.0814) / (5.81 - 0.0814)) = 1.43
Company Value = ∑ (0.0408 / (1 + 5.81) ^ 5) = 0.1474
Price = (Terminal Value + Company Value) / Count shares = (1.43 + 0.1474) / 102530000 = 15.37

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) = 0.000679
FCF Yield = -0.2467
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 = 0.0049
Debt = 0.0666
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0666) = 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) = 2.6
β = 2.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 2.85 * 5.94 + 0 = 0.195
WACC = (0.0049 / 0.0666) * (100% - 0) * (1 - 0.21) + 0.195 + 0 = 5.81
Terminal Value = Discount (0.000679 * (1 + -0.2467) / (5.81 - -0.2467)) = 0.0013
Company Value = ∑ (0.000679 / (1 + 5.81) ^ 5) = 0.0057
Price = (Terminal Value + Company Value) / Count shares = (0.0013 + 0.0057) / 102530000 = 0.0675