NASDAQ: EEFT - Euronet Worldwide, 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 = 5.42
CAGR EPS = -2.99%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 5.42 * (1 + -2.99%) / (0.0433 * 2) = 60.72

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) = 0.5945
Ebitda Yield = 0.0019
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 = 0.0556
Debt = 1.92
Market Cap = 4.15
Weight Debt = Market Cap / (Market Cap + Debt) = 4.15 / (4.15 + 1.92) = 0.684
Weight Cost Debt = 100% - 0.684 = 0.316
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) = 3
β = 0.1944
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0.1944 * 5.94 + 0 = 0.0415
WACC = (0.0556 / 1.92) * (100% - 0.684) * (1 - 0.21) + 0.0415 + 0.684 = 2.3
Terminal Value = Discount (0.5945 * (1 + 0.0019) / (2.3 - 0.0019)) = 25.14
Company Value = ∑ (0.5945 / (1 + 2.3) ^ 5) = 2.77
Price = (Terminal Value + Company Value) / Count shares = (25.14 + 2.77) / 51600000 = 540.75

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) = 0.749
FCF Yield = 0.0642
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 = 0.0556
Debt = 1.92
Market Cap = 4.15
Weight Debt = Market Cap / (Market Cap + Debt) = 4.15 / (4.15 + 1.92) = 0.684
Weight Cost Debt = 100% - 0.684 = 0.316
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) = 3
β = 0.1944
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0.1944 * 5.94 + 0 = 0.0415
WACC = (0.0556 / 1.92) * (100% - 0.684) * (1 - 0.21) + 0.0415 + 0.684 = 2.3
Terminal Value = Discount (0.749 * (1 + 0.0642) / (2.3 - 0.0642)) = 17.28
Company Value = ∑ (0.749 / (1 + 2.3) ^ 5) = 3.09
Price = (Terminal Value + Company Value) / Count shares = (17.28 + 3.09) / 51600000 = 394.76