NASDAQ: ELEV - Elevation Oncology, 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 = -1.34
CAGR EPS = 40.2%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.5857 + (0.5857 * 40.2% / 100) = 0.8211

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) = -0.1979
Ebitda Yield = 0.3748
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 = 0.0042
Debt = 0.0301
Market Cap = 0.0343
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0343 / (0.0343 + 0.0301) = 0.5323
Weight Cost Debt = 100% - 0.5323 = 0.4677
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 = -7.53
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -7.53 * 5.94 + 0 = -0.4215
WACC = (0.0042 / 0.0301) * (100% - 0.5323) * (1 - 0.21) + -0.4215 + 0.5323 = 10.64
Terminal Value = Discount (-0.1979 * (1 + 0.3748) / (10.64 - 0.3748)) = -0.6115
Company Value = ∑ (-0.1979 / (1 + 10.64) ^ 5) = -0.4051
Price = (Terminal Value + Company Value) / Count shares = (-0.6115 + -0.4051) / 34080000 = -29.83

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) = -0.39
FCF Yield = 0.4733
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 = 0.0042
Debt = 0.0301
Market Cap = 0.0343
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0343 / (0.0343 + 0.0301) = 0.5323
Weight Cost Debt = 100% - 0.5323 = 0.4677
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 = -7.53
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -7.53 * 5.94 + 0 = -0.4215
WACC = (0.0042 / 0.0301) * (100% - 0.5323) * (1 - 0.21) + -0.4215 + 0.5323 = 10.64
Terminal Value = Discount (-0.39 * (1 + 0.4733) / (10.64 - 0.4733)) = -0.9445
Company Value = ∑ (-0.39 / (1 + 10.64) ^ 5) = -0.7189
Price = (Terminal Value + Company Value) / Count shares = (-0.9445 + -0.7189) / 34080000 = -48.81