NASDAQ: COSM - Cosmos Holdings 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 = -1.17
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.9975 + (0.9975 * 9.16% / 100) = 1.09

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) = 0.1693
Ebitda Yield = -2.55
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 = 0.000866
Debt = 0.0113
Market Cap = 0.0173
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0173 / (0.0173 + 0.0113) = 0.6057
Weight Cost Debt = 100% - 0.6057 = 0.3943
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 = 1.25
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 1.25 * 5.94 + 0 = 0.1019
WACC = (0.000866 / 0.0113) * (100% - 0.6057) * (1 - 0.21) + 0.1019 + 0.6057 = 6.1
Terminal Value = Discount (0.1693 * (1 + -2.55) / (6.1 - -2.55)) = -0.0748
Company Value = ∑ (0.1693 / (1 + 6.1) ^ 5) = 0.0859
Price = (Terminal Value + Company Value) / Count shares = (-0.0748 + 0.0859) / 1928200 = 5.79

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) = -0.0861
FCF Yield = 0.2828
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 = 0.000866
Debt = 0.0113
Market Cap = 0.0173
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0173 / (0.0173 + 0.0113) = 0.6057
Weight Cost Debt = 100% - 0.6057 = 0.3943
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 = 1.25
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 1.25 * 5.94 + 0 = 0.1019
WACC = (0.000866 / 0.0113) * (100% - 0.6057) * (1 - 0.21) + 0.1019 + 0.6057 = 6.1
Terminal Value = Discount (-0.0861 * (1 + 0.2828) / (6.1 - 0.2828)) = -0.3706
Company Value = ∑ (-0.0861 / (1 + 6.1) ^ 5) = -0.2271
Price = (Terminal Value + Company Value) / Count shares = (-0.3706 + -0.2271) / 1928200 = -310