NASDAQ: GEVO - Gevo, 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 = -0.2774
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 1.36 + (1.36 * 9.16% / 100) = 1.48

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) = -0.1622
Ebitda Yield = 0.2089
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 = 0.0022
Debt = 0.0687
Market Cap = 0.3442
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3442 / (0.3442 + 0.0687) = 0.8336
Weight Cost Debt = 100% - 0.8336 = 0.1664
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 = 8.93
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 8.93 * 5.94 + 0 = 0.5562
WACC = (0.0022 / 0.0687) * (100% - 0.8336) * (1 - 0.21) + 0.5562 + 0.8336 = 2.93
Terminal Value = Discount (-0.1622 * (1 + 0.2089) / (2.93 - 0.2089)) = -0.9451
Company Value = ∑ (-0.1622 / (1 + 2.93) ^ 5) = -0.5222
Price = (Terminal Value + Company Value) / Count shares = (-0.9451 + -0.5222) / 238690000 = -6.15

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) = -0.3402
FCF Yield = 0.2575
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 = 0.0022
Debt = 0.0687
Market Cap = 0.3442
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3442 / (0.3442 + 0.0687) = 0.8336
Weight Cost Debt = 100% - 0.8336 = 0.1664
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 = 8.93
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 8.93 * 5.94 + 0 = 0.5562
WACC = (0.0022 / 0.0687) * (100% - 0.8336) * (1 - 0.21) + 0.5562 + 0.8336 = 2.93
Terminal Value = Discount (-0.3402 * (1 + 0.2575) / (2.93 - 0.2575)) = -1.62
Company Value = ∑ (-0.3402 / (1 + 2.93) ^ 5) = -1.03
Price = (Terminal Value + Company Value) / Count shares = (-1.62 + -1.03) / 238690000 = -11.1