NASDAQ: ADTX - Aditxt, Inc.

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 = -107.1
CAGR EPS = 7.73%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 5.65 + (5.65 * 7.73% / 100) = 6.09

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) = -0.0854
Ebitda Yield = 0.2733
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 = 0.0064
Debt = 0.0182
Market Cap = 0.0032
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0032 / (0.0032 + 0.0182) = 0.1494
Weight Cost Debt = 100% - 0.1494 = 0.8506
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) = 2.75
β = -20.03
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -20.03 * 5.94 + 0 = -1.16
WACC = (0.0064 / 0.0182) * (100% - 0.1494) * (1 - 0.21) + -1.16 + 0.1494 = 27.49
Terminal Value = Discount (-0.0854 * (1 + 0.2733) / (27.49 - 0.2733)) = -19.84
Company Value = ∑ (-0.0854 / (1 + 27.49) ^ 5) = -0.1271
Price = (Terminal Value + Company Value) / Count shares = (-19.84 + -0.1271) / 302400 = -66038.62

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 FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.4289
FCF Yield = 0.8733
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 = 0.0064
Debt = 0.0182
Market Cap = 0.0032
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0032 / (0.0032 + 0.0182) = 0.1494
Weight Cost Debt = 100% - 0.1494 = 0.8506
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) = 2.75
β = -20.03
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -20.03 * 5.94 + 0 = -1.16
WACC = (0.0064 / 0.0182) * (100% - 0.1494) * (1 - 0.21) + -1.16 + 0.1494 = 27.49
Terminal Value = Discount (-0.4289 * (1 + 0.8733) / (27.49 - 0.8733)) = -0.3986
Company Value = ∑ (-0.4289 / (1 + 27.49) ^ 5) = -0.3404
Price = (Terminal Value + Company Value) / Count shares = (-0.3986 + -0.3404) / 302400 = -2443.93