BSE: LICI - Life Insurance Corporation of India

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 = 64.69
CAGR EPS = 66.8%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 902.28 + (902.28 * 66.8% / 100) = 1505

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) = 10841.31
Ebitda Yield = 0.0504
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 = 1.28
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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 = 3.01
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 3.01 * 5.94 + 0 = 0.2068
WACC = (1.28 / 0) * (100% - 0) * (1 - 0.21) + 0.2068 + 0 = 0
Terminal Value = Discount (10841.31 * (1 + 0.0504) / (0 - 0.0504)) = 226048.29
Company Value = ∑ (10841.31 / (1 + 0) ^ 5) = 49250.5
Price = (Terminal Value + Company Value) / Count shares = (226048.29 + 49250.5) / 6325000000 = 43525.5

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) = 141.31
FCF Yield = -0.1103
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 = 1.28
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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 = 3.01
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 3.01 * 5.94 + 0 = 0.2068
WACC = (1.28 / 0) * (100% - 0) * (1 - 0.21) + 0.2068 + 0 = 0
Terminal Value = Discount (141.31 * (1 + -0.1103) / (0 - -0.1103)) = 1139.5
Company Value = ∑ (141.31 / (1 + 0) ^ 5) = 904.93
Price = (Terminal Value + Company Value) / Count shares = (1139.5 + 904.93) / 6325000000 = 323.23