MOEX: FESH - ДВМП

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 = 12.77
CAGR EPS = 86.34%
Key Rate = 0.21
Excess Key Rate = 2
Price = 57.6 + (57.6 * 86.34% / 100) = 107.32

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) = 208.03
Ebitda Yield = 0.3278
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 = 1.9
Debt = 33.07
Market Cap = 205.58
Weight Debt = Market Cap / (Market Cap + Debt) = 205.58 / (205.58 + 33.07) = 0.8614
Weight Cost Debt = 100% - 0.8614 = 0.1386
Tax = 0.2
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) = 8.53
β = 1.88
Risk Premium = 5.91
Country Premium = 12.94
Cost Of Equity = 8.53 + 1.88 * 5.91 + 12.94 = 0.3261
WACC = (1.9 / 33.07) * (100% - 0.8614) * (1 - 0.2) + 0.3261 + 0.8614 = 4.84
Terminal Value = Discount (208.03 * (1 + 0.3278) / (4.84 - 0.3278)) = 780.56
Company Value = ∑ (208.03 / (1 + 4.84) ^ 5) = 541.05
Price = (Terminal Value + Company Value) / Count shares = (780.56 + 541.05) / 2951000000 = 447.85

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) = 9.33
FCF Yield = -1.86
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 = 1.9
Debt = 33.07
Market Cap = 205.58
Weight Debt = Market Cap / (Market Cap + Debt) = 205.58 / (205.58 + 33.07) = 0.8614
Weight Cost Debt = 100% - 0.8614 = 0.1386
Tax = 0.2
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) = 8.53
β = 1.88
Risk Premium = 5.91
Country Premium = 12.94
Cost Of Equity = 8.53 + 1.88 * 5.91 + 12.94 = 0.3261
WACC = (1.9 / 33.07) * (100% - 0.8614) * (1 - 0.2) + 0.3261 + 0.8614 = 4.84
Terminal Value = Discount (9.33 * (1 + -1.86) / (4.84 - -1.86)) = -3.31
Company Value = ∑ (9.33 / (1 + 4.84) ^ 5) = 12.41
Price = (Terminal Value + Company Value) / Count shares = (-3.31 + 12.41) / 2951000000 = 3.08