NASDAQ: FRPT - Freshpet, 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 = 0.9337
CAGR EPS = 68.65%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.9337 * (1 + 68.65%) / (0.0433 * 2) = 18.18

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) = 0.0661
Ebitda Yield = 0.117
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 = 0.0123
Debt = 0.4241
Market Cap = 3.82
Weight Debt = Market Cap / (Market Cap + Debt) = 3.82 / (3.82 + 0.4241) = 0.9001
Weight Cost Debt = 100% - 0.9001 = 0.0999
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) = 2.82
β = 4.98
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 4.98 * 5.94 + 0 = 0.3239
WACC = (0.0123 / 0.4241) * (100% - 0.9001) * (1 - 0.21) + 0.3239 + 0.9001 = 2.56
Terminal Value = Discount (0.0661 * (1 + 0.117) / (2.56 - 0.117)) = 0.7113
Company Value = ∑ (0.0661 / (1 + 2.56) ^ 5) = 0.2473
Price = (Terminal Value + Company Value) / Count shares = (0.7113 + 0.2473) / 50260000 = 19.07

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) = 0.4161
FCF Yield = 0.2195
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 = 0.0123
Debt = 0.4241
Market Cap = 3.82
Weight Debt = Market Cap / (Market Cap + Debt) = 3.82 / (3.82 + 0.4241) = 0.9001
Weight Cost Debt = 100% - 0.9001 = 0.0999
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) = 2.82
β = 4.98
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 4.98 * 5.94 + 0 = 0.3239
WACC = (0.0123 / 0.4241) * (100% - 0.9001) * (1 - 0.21) + 0.3239 + 0.9001 = 2.56
Terminal Value = Discount (0.4161 * (1 + 0.2195) / (2.56 - 0.2195)) = 2.31
Company Value = ∑ (0.4161 / (1 + 2.56) ^ 5) = 1.34
Price = (Terminal Value + Company Value) / Count shares = (2.31 + 1.34) / 50260000 = 72.48