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 = 7.28%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 9.21 + (9.21 * 7.28% / 100) = 9.88

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) = -0.0359
Ebitda Yield = 0.016
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 = 0.000982
Debt = 0.0052
Market Cap = 0.25
Weight Debt = Market Cap / (Market Cap + Debt) = 0.25 / (0.25 + 0.0052) = 0.98
Weight Cost Debt = 100% - 0.98 = 0.02
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) = 2.71
β = 7.2
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.71 + 7.2 * 5.94 + 0 = 0.45
WACC = (0.000982 / 0.0052) * (100% - 0.98) * (1 - 0.21) + 0.45 + 0.98 = 15.18
Terminal Value = Discount (-0.0359 * (1 + 0.016) / (15.18 - 0.016)) = -0.13
Company Value = ∑ (-0.0359 / (1 + 15.18) ^ 5) = -0.12
Price = (Terminal Value + Company Value) / Count shares = (-0.13 + -0.12) / 21260000 = -11.67

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) = -0.0314
FCF Yield = 0.0321
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 = 0.000982
Debt = 0.0052
Market Cap = 0.25
Weight Debt = Market Cap / (Market Cap + Debt) = 0.25 / (0.25 + 0.0052) = 0.98
Weight Cost Debt = 100% - 0.98 = 0.02
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) = 2.71
β = 7.2
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.71 + 7.2 * 5.94 + 0 = 0.45
WACC = (0.000982 / 0.0052) * (100% - 0.98) * (1 - 0.21) + 0.45 + 0.98 = 15.18
Terminal Value = Discount (-0.0314 * (1 + 0.0321) / (15.18 - 0.0321)) = -0.13
Company Value = ∑ (-0.0314 / (1 + 15.18) ^ 5) = -0.0975
Price = (Terminal Value + Company Value) / Count shares = (-0.13 + -0.0975) / 21260000 = -10.86