BSE: AHL - Abans Holdings Limited

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键利率
Excess Key Rate — 期望超出关键利率
EPS = 17.8
CAGR EPS = 18.45%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 241.43 + (241.43 * 18.45% / 100) = 285.97

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = 14.51
Ebitda Yield = 0.0167
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.3716
Debt = 9.29
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 9.29) = 0
Weight Cost Debt = 100% - 0 = 1
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.82
β = 1.83
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.83 * 5.94 + 0 = 0.1369
WACC = (0.3716 / 9.29) * (100% - 0) * (1 - 0.21) + 0.1369 + 0 = 3.16
Terminal Value = Discount (14.51 * (1 + 0.0167) / (3.16 - 0.0167)) = 847.71
Company Value = ∑ (14.51 / (1 + 3.16) ^ 5) = 63.94
Price = (Terminal Value + Company Value) / Count shares = (847.71 + 63.94) / 50150000 = 18178.39

Price = (Terminal Value + Company Value) / Count shares
Price - 价格公道
Terminal Value — 预测后期间的成本
Company Value — 预测期内的成本
Count shares - 股份数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = 0.3097
FCF Yield = -0.067
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 偿债成本
Debt - 责任
Weight Debt - 相对于债务的资本权重
Weight Cost Debt - 债务权重相对于资本总额
Tax - 税
Interest Expense = 0.3716
Debt = 9.29
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 9.29) = 0
Weight Cost Debt = 100% - 0 = 1
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.82
β = 1.83
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.83 * 5.94 + 0 = 0.1369
WACC = (0.3716 / 9.29) * (100% - 0) * (1 - 0.21) + 0.1369 + 0 = 3.16
Terminal Value = Discount (0.3097 * (1 + -0.067) / (3.16 - -0.067)) = 2.51
Company Value = ∑ (0.3097 / (1 + 3.16) ^ 5) = 1.64
Price = (Terminal Value + Company Value) / Count shares = (2.51 + 1.64) / 50150000 = 82.67