Theta 45 Company Valuation

---

Market Valuation

Share Price:

Shares Outstanding:

Market Capitalization:

Free Cash Flow Estimates

Year 1:

Year 2:

Year 3:

Year 4:

Year 5:

Total:

Your Investment Risk

Risk Free Rate (%):

Risk Premium Rate (%):

Investment Duration (1 to 5 years):

Simple Risk Rate (%):

Compound Risk Rate (%):

Share Valuation

Company Valuation:

Share Valuation:

Trade Premium/Discount (%):

Calculate Share Value