OTC: SWZNF - Schweizerische Nationalbank

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 = -31841
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 3894.71 + (3894.71 * 8.66% / 100) = 4231.99

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) = 0.0039
Ebitda Yield = -1.26
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 = 11.23
Debt = 86.7
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 86.7) = 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) = 2.82
β = 0.0735
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 0.0735 * 5.94 + 0 = 0.0326
WACC = (11.23 / 86.7) * (100% - 0) * (1 - 0.21) + 0.0326 + 0 = 10.23
Terminal Value = Discount (0.0039 * (1 + -1.26) / (10.23 - -1.26)) = -0.000464
Company Value = ∑ (0.0039 / (1 + 10.23) ^ 5) = 0.6069
Price = (Terminal Value + Company Value) / Count shares = (-0.000464 + 0.6069) / 100000 = 6064.84

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) = 0.0024
FCF Yield = -0.4923
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 = 11.23
Debt = 86.7
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 86.7) = 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) = 2.82
β = 0.0735
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 0.0735 * 5.94 + 0 = 0.0326
WACC = (11.23 / 86.7) * (100% - 0) * (1 - 0.21) + 0.0326 + 0 = 10.23
Terminal Value = Discount (0.0024 * (1 + -0.4923) / (10.23 - -0.4923)) = 0.0013
Company Value = ∑ (0.0024 / (1 + 10.23) ^ 5) = 0.0601
Price = (Terminal Value + Company Value) / Count shares = (0.0013 + 0.0601) / 100000 = 614.17