BSE: MEDPLUS - MedPlus Health Services Limited

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
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 = 5.48
CAGR EPS = 97.45%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 5.48 * (1 + 97.45%) / (0.0433 * 2) = 125

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) = 6.57
Ebitda Yield = 0.1605
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 = 0.9643
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 = -0.1161
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.1161 * 5.94 + 0 = 0.0213
WACC = (0.9643 / 0) * (100% - 0) * (1 - 0.21) + 0.0213 + 0 = 0
Terminal Value = Discount (6.57 * (1 + 0.1605) / (0 - 0.1605)) = 47.52
Company Value = ∑ (6.57 / (1 + 0) ^ 5) = 24.95
Price = (Terminal Value + Company Value) / Count shares = (47.52 + 24.95) / 119420000 = 606.79

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) = 1.7
FCF Yield = 0.2343
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 = 0.9643
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 = -0.1161
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.1161 * 5.94 + 0 = 0.0213
WACC = (0.9643 / 0) * (100% - 0) * (1 - 0.21) + 0.0213 + 0 = 0
Terminal Value = Discount (1.7 * (1 + 0.2343) / (0 - 0.2343)) = 8.96
Company Value = ∑ (1.7 / (1 + 0) ^ 5) = 5.83
Price = (Terminal Value + Company Value) / Count shares = (8.96 + 5.83) / 119420000 = 123.81