NASDAQ: AVAV - AeroVironment, Inc.

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 = 2.18
CAGR EPS = 5.01%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.18 * (1 + 5.01%) / (0.0433 * 2) = 26.47

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) = 0.1668
Ebitda Yield = 0.1008
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 = 0.0042
Debt = 0.0597
Market Cap = 2.46
Weight Debt = Market Cap / (Market Cap + Debt) = 2.46 / (2.46 + 0.0597) = 0.9763
Weight Cost Debt = 100% - 0.9763 = 0.0237
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) = 2.82
β = 2.94
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.94 * 5.94 + 0 = 0.203
WACC = (0.0042 / 0.0597) * (100% - 0.9763) * (1 - 0.21) + 0.203 + 0.9763 = 5.73
Terminal Value = Discount (0.1668 * (1 + 0.1008) / (5.73 - 0.1008)) = 3.19
Company Value = ∑ (0.1668 / (1 + 5.73) ^ 5) = 0.5834
Price = (Terminal Value + Company Value) / Count shares = (3.19 + 0.5834) / 27330000 = 138.15

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) = 0.000408
FCF Yield = -1.54
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 = 0.0042
Debt = 0.0597
Market Cap = 2.46
Weight Debt = Market Cap / (Market Cap + Debt) = 2.46 / (2.46 + 0.0597) = 0.9763
Weight Cost Debt = 100% - 0.9763 = 0.0237
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) = 2.82
β = 2.94
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.94 * 5.94 + 0 = 0.203
WACC = (0.0042 / 0.0597) * (100% - 0.9763) * (1 - 0.21) + 0.203 + 0.9763 = 5.73
Terminal Value = Discount (0.000408 * (1 + -1.54) / (5.73 - -1.54)) = -0.000104
Company Value = ∑ (0.000408 / (1 + 5.73) ^ 5) = 0.0032
Price = (Terminal Value + Company Value) / Count shares = (-0.000104 + 0.0032) / 27330000 = 0.1132