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 = -0.845
CAGR EPS = 2.17%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 0.934 + (0.934 * 2.17% / 100) = 0.9543

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) = -0.038
Ebitda Yield = 0.184
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 = 0.0016
Debt = 0.0074
Market Cap = 0.0158
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0158 / (0.0158 + 0.0074) = 0.68
Weight Cost Debt = 100% - 0.68 = 0.32
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) = 2.68
β = 2.17
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.68 + 2.17 * 5.94 + 0 = 0.1559
WACC = (0.0016 / 0.0074) * (100% - 0.68) * (1 - 0.21) + 0.1559 + 0.68 = 17.01
Terminal Value = Discount (-0.038 * (1 + 0.184) / (17.01 - 0.184)) = -1.47
Company Value = ∑ (-0.038 / (1 + 17.01) ^ 5) = -0.0846
Price = (Terminal Value + Company Value) / Count shares = (-1.47 + -0.0846) / 22270000 = -70.02

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) = -0.0636
FCF Yield = 0.2578
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 = 0.0016
Debt = 0.0074
Market Cap = 0.0158
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0158 / (0.0158 + 0.0074) = 0.68
Weight Cost Debt = 100% - 0.68 = 0.32
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) = 2.68
β = 2.17
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.68 + 2.17 * 5.94 + 0 = 0.1559
WACC = (0.0016 / 0.0074) * (100% - 0.68) * (1 - 0.21) + 0.1559 + 0.68 = 17.01
Terminal Value = Discount (-0.0636 * (1 + 0.2578) / (17.01 - 0.2578)) = -0.4161
Company Value = ∑ (-0.0636 / (1 + 17.01) ^ 5) = -0.1261
Price = (Terminal Value + Company Value) / Count shares = (-0.4161 + -0.1261) / 22270000 = -24.35