NASDAQ: APA - Apache

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 = 9.24
CAGR EPS = 24.12%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 32.37 + (32.37 * 24.12% / 100) = 40.17

Price = (DPS * (1 + g)) / (Cost Of Equity - g)
Price - 价格公道
DPS — 当期股息
g — 预期增长率
DPS = 1.25
g = 4.01
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) = 2.6
β = -4.4
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -4.4 * 5.94 + 0 = -0.2353
Price = (1.25 * (1 + 4.01)) / (-0.2353 - 4.01) = 1.48

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) = 39.3
Ebitda Yield = 0.5151
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 = 0.327
Debt = 5.3
Market Cap = 13.59
Weight Debt = Market Cap / (Market Cap + Debt) = 13.59 / (13.59 + 5.3) = 0.7193
Weight Cost Debt = 100% - 0.7193 = 0.2807
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) = 2.6
β = -4.4
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -4.4 * 5.94 + 0 = -0.2353
WACC = (0.327 / 5.3) * (100% - 0.7193) * (1 - 0.21) + -0.2353 + 0.7193 = 4.67
Terminal Value = Discount (39.3 * (1 + 0.5151) / (4.67 - 0.5151)) = 101.18
Company Value = ∑ (39.3 / (1 + 4.67) ^ 5) = 85.26
Price = (Terminal Value + Company Value) / Count shares = (101.18 + 85.26) / 309000000 = 603.39

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) = 5.36
FCF Yield = 0.4733
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 = 0.327
Debt = 5.3
Market Cap = 13.59
Weight Debt = Market Cap / (Market Cap + Debt) = 13.59 / (13.59 + 5.3) = 0.7193
Weight Cost Debt = 100% - 0.7193 = 0.2807
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) = 2.6
β = -4.4
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -4.4 * 5.94 + 0 = -0.2353
WACC = (0.327 / 5.3) * (100% - 0.7193) * (1 - 0.21) + -0.2353 + 0.7193 = 4.67
Terminal Value = Discount (5.36 * (1 + 0.4733) / (4.67 - 0.4733)) = 14.73
Company Value = ∑ (5.36 / (1 + 4.67) ^ 5) = 12.07
Price = (Terminal Value + Company Value) / Count shares = (14.73 + 12.07) / 309000000 = 86.72