OTC: LICT - LICT Corporation

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 = 779.96
CAGR EPS = -10.56%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 779.96 * (1 + -10.56%) / (0.0433 * 2) = 8055.71

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) = 0.0301
Ebitda Yield = -0.0431
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 = 0.0026
Debt = 0.0585
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0585) = 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 = 0.4982
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.4982 * 5.94 + 0 = 0.0585
WACC = (0.0026 / 0.0585) * (100% - 0) * (1 - 0.21) + 0.0585 + 0 = 3.55
Terminal Value = Discount (0.0301 * (1 + -0.0431) / (3.55 - -0.0431)) = 0.3075
Company Value = ∑ (0.0301 / (1 + 3.55) ^ 5) = 0.1487
Price = (Terminal Value + Company Value) / Count shares = (0.3075 + 0.1487) / 17200 = 26523.55

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) = 0.000259
FCF Yield = -1.51
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 = 0.0026
Debt = 0.0585
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0585) = 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 = 0.4982
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + 0.4982 * 5.94 + 0 = 0.0585
WACC = (0.0026 / 0.0585) * (100% - 0) * (1 - 0.21) + 0.0585 + 0 = 3.55
Terminal Value = Discount (0.000259 * (1 + -1.51) / (3.55 - -1.51)) = -7.1E-5
Company Value = ∑ (0.000259 / (1 + 3.55) ^ 5) = 0.0026
Price = (Terminal Value + Company Value) / Count shares = (-7.1E-5 + 0.0026) / 17200 = 149.08