Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键率
Excess Key Rate — 超出关键率的期望
EPS = -1.83
CAGR EPS = 43.8%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 4.05 + (4.05 * 43.8% / 100) = 5.82

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.16
Ebitda Yield = 0.39
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0.000253
Debt = 0.0501
Market Cap = 0.0891
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0891 / (0.0891 + 0.0501) = 0.64
Weight Cost Debt = 100% - 0.64 = 0.36
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 2.4
β = 0.0136
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.4 + 0.0136 * 5.94 + 0 = 0.0248
WACC = (0.000253 / 0.0501) * (100% - 0.64) * (1 - 0.21) + 0.0248 + 0.64 = 0.41
Terminal Value = Discount (-0.16 * (1 + 0.39) / (0.41 - 0.39)) = -0.57
Company Value = ∑ (-0.16 / (1 + 0.41) ^ 5) = -0.46
Price = (Terminal Value + Company Value) / Count shares = (-0.57 + -0.46) / 23320000 = -44.08

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.4
FCF Yield = 0.52
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0.000253
Debt = 0.0501
Market Cap = 0.0891
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0891 / (0.0891 + 0.0501) = 0.64
Weight Cost Debt = 100% - 0.64 = 0.36
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 2.4
β = 0.0136
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.4 + 0.0136 * 5.94 + 0 = 0.0248
WACC = (0.000253 / 0.0501) * (100% - 0.64) * (1 - 0.21) + 0.0248 + 0.64 = 0.41
Terminal Value = Discount (-0.4 * (1 + 0.52) / (0.41 - 0.52)) = -1.15
Company Value = ∑ (-0.4 / (1 + 0.41) ^ 5) = -1
Price = (Terminal Value + Company Value) / Count shares = (-1.15 + -1) / 23320000 = -92.1