NASDAQ: AZTA - Azenta, 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 = -0.2152
CAGR EPS = -151.33%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0 + (0 * -151.33% / 100) = 1.21

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) = 0.0231
Ebitda Yield = -0.1096
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 = 0.000478
Debt = 0.0604
Market Cap = 3.27
Weight Debt = Market Cap / (Market Cap + Debt) = 3.27 / (3.27 + 0.0604) = 0.9819
Weight Cost Debt = 100% - 0.9819 = 0.0181
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 = -2.34
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -2.34 * 5.94 + 0 = -0.113
WACC = (0.000478 / 0.0604) * (100% - 0.9819) * (1 - 0.21) + -0.113 + 0.9819 = 0.5078
Terminal Value = Discount (0.0231 * (1 + -0.1096) / (0.5078 - -0.1096)) = 0.1746
Company Value = ∑ (0.0231 / (1 + 0.5078) ^ 5) = 0.1453
Price = (Terminal Value + Company Value) / Count shares = (0.1746 + 0.1453) / 66250000 = 4.83

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) = 0.000362
FCF Yield = -1.44
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 = 0.000478
Debt = 0.0604
Market Cap = 3.27
Weight Debt = Market Cap / (Market Cap + Debt) = 3.27 / (3.27 + 0.0604) = 0.9819
Weight Cost Debt = 100% - 0.9819 = 0.0181
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 = -2.34
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -2.34 * 5.94 + 0 = -0.113
WACC = (0.000478 / 0.0604) * (100% - 0.9819) * (1 - 0.21) + -0.113 + 0.9819 = 0.5078
Terminal Value = Discount (0.000362 * (1 + -1.44) / (0.5078 - -1.44)) = -0.000107
Company Value = ∑ (0.000362 / (1 + 0.5078) ^ 5) = 0.0068
Price = (Terminal Value + Company Value) / Count shares = (-0.000107 + 0.0068) / 66250000 = 0.1009