NASDAQ: CYXT - Cyxtera Technologies, 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 = -1.99
CAGR EPS = 48.1%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.048 + (0.048 * 48.1% / 100) = 0.0711

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) = 0.1326
Ebitda Yield = -0.0707
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 = 0.1633
Debt = 2.34
Market Cap = 0.0086
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0086 / (0.0086 + 2.34) = 0.0037
Weight Cost Debt = 100% - 0.0037 = 0.9963
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0 * 5.94 + 0 = 0.0275
WACC = (0.1633 / 2.34) * (100% - 0.0037) * (1 - 0.21) + 0.0275 + 0.0037 = 5.51
Terminal Value = Discount (0.1326 * (1 + -0.0707) / (5.51 - -0.0707)) = 0.7486
Company Value = ∑ (0.1326 / (1 + 5.51) ^ 5) = 0.664
Price = (Terminal Value + Company Value) / Count shares = (0.7486 + 0.664) / 178140000 = 7.93

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) = 0.0029
FCF Yield = -1.61
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 = 0.1633
Debt = 2.34
Market Cap = 0.0086
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0086 / (0.0086 + 2.34) = 0.0037
Weight Cost Debt = 100% - 0.0037 = 0.9963
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0 * 5.94 + 0 = 0.0275
WACC = (0.1633 / 2.34) * (100% - 0.0037) * (1 - 0.21) + 0.0275 + 0.0037 = 5.51
Terminal Value = Discount (0.0029 * (1 + -1.61) / (5.51 - -1.61)) = -0.000808
Company Value = ∑ (0.0029 / (1 + 5.51) ^ 5) = 0.0134
Price = (Terminal Value + Company Value) / Count shares = (-0.000808 + 0.0134) / 178140000 = 0.0709