OTC: NWBO - Northwest Biotherapeutics, Inc.

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 = -0.0533
CAGR EPS = 10.04%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.49 + (0.49 * 10.04% / 100) = 0.5392

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) = -0.3017
Ebitda Yield = 0.2536
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 = 0.0052
Debt = 0.0408
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0408) = 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 = -2.61
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -2.61 * 5.94 + 0 = -0.1291
WACC = (0.0052 / 0.0408) * (100% - 0) * (1 - 0.21) + -0.1291 + 0 = 10.15
Terminal Value = Discount (-0.3017 * (1 + 0.2536) / (10.15 - 0.2536)) = -1.53
Company Value = ∑ (-0.3017 / (1 + 10.15) ^ 5) = -0.7304
Price = (Terminal Value + Company Value) / Count shares = (-1.53 + -0.7304) / 1175460000 = -1.93

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) = -0.0907
FCF Yield = 0.097
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 = 0.0052
Debt = 0.0408
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0408) = 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 = -2.61
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -2.61 * 5.94 + 0 = -0.1291
WACC = (0.0052 / 0.0408) * (100% - 0) * (1 - 0.21) + -0.1291 + 0 = 10.15
Terminal Value = Discount (-0.0907 * (1 + 0.097) / (10.15 - 0.097)) = -13.72
Company Value = ∑ (-0.0907 / (1 + 10.15) ^ 5) = -0.2819
Price = (Terminal Value + Company Value) / Count shares = (-13.72 + -0.2819) / 1175460000 = -11.91