SSE: 600867 - Tonghua Dongbao Pharmaceutical Co., Ltd.

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 = 0.5858
CAGR EPS = 7.99%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.5858 * (1 + 7.99%) / (0.0458 * 2) = 6.91

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) = 1.15
Ebitda Yield = 0.0021
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
Market Cap = 20
Weight Debt = Market Cap / (Market Cap + Debt) = 20 / (20 + 0) = 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) = 2.75
β = 0.2926
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0.2926 * 5.94 + 0 = 0.0449
WACC = (0.0052 / 0) * (100% - 0) * (1 - 0.21) + 0.0449 + 0 = 0
Terminal Value = Discount (1.15 * (1 + 0.0021) / (0 - 0.0021)) = 552.04
Company Value = ∑ (1.15 / (1 + 0) ^ 5) = 5.74
Price = (Terminal Value + Company Value) / Count shares = (552.04 + 5.74) / 1993620000 = 279.78

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) = 0.031
FCF Yield = -0.2507
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
Market Cap = 20
Weight Debt = Market Cap / (Market Cap + Debt) = 20 / (20 + 0) = 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) = 2.75
β = 0.2926
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0.2926 * 5.94 + 0 = 0.0449
WACC = (0.0052 / 0) * (100% - 0) * (1 - 0.21) + 0.0449 + 0 = 0
Terminal Value = Discount (0.031 * (1 + -0.2507) / (0 - -0.2507)) = 0.0926
Company Value = ∑ (0.031 / (1 + 0) ^ 5) = 0.2995
Price = (Terminal Value + Company Value) / Count shares = (0.0926 + 0.2995) / 1993620000 = 0.1967