MOEX: MBNK - МТС Банк

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 = 478.3
CAGR EPS = 19.21%
Key Rate = 0.21
Excess Key Rate = 2
Price = 478.3 * (1 + 19.21%) / (0.21 * 2) = 1357.62

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) = 139.87
Ebitda Yield = 0.159
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
Debt = 0
Market Cap = 48
Weight Debt = Market Cap / (Market Cap + Debt) = 48 / (48 + 0) = 0
Weight Cost Debt = 100% - 0 = 1
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) = 10.06
β = 1.03
Risk Premium = 5.91
Country Premium = 12.94
Cost Of Equity = 10.06 + 1.03 * 5.91 + 12.94 = 0.2911
WACC = (0 / 0) * (100% - 0) * (1 - 0.2) + 0.2911 + 0 = 0
Terminal Value = Discount (139.87 * (1 + 0.159) / (0 - 0.159)) = 1019.62
Company Value = ∑ (139.87 / (1 + 0) ^ 5) = 532.04
Price = (Terminal Value + Company Value) / Count shares = (1019.62 + 532.04) / 35000000 = 44332.98

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) = 139.87
FCF Yield = 0.159
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
Debt = 0
Market Cap = 48
Weight Debt = Market Cap / (Market Cap + Debt) = 48 / (48 + 0) = 0
Weight Cost Debt = 100% - 0 = 1
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) = 10.06
β = 1.03
Risk Premium = 5.91
Country Premium = 12.94
Cost Of Equity = 10.06 + 1.03 * 5.91 + 12.94 = 0.2911
WACC = (0 / 0) * (100% - 0) * (1 - 0.2) + 0.2911 + 0 = 0
Terminal Value = Discount (139.87 * (1 + 0.159) / (0 - 0.159)) = 1019.62
Company Value = ∑ (139.87 / (1 + 0) ^ 5) = 532.04
Price = (Terminal Value + Company Value) / Count shares = (1019.62 + 532.04) / 35000000 = 44332.98