NASDAQ: HMST - HomeStreet, 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 = -1.46
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 10.6 + (10.6 * 8.66% / 100) = 11.52

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) = 0.000287
Ebitda Yield = -1.39
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 = 0.233
Debt = 1.03
Market Cap = 0.1821
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1821 / (0.1821 + 1.03) = 0.1501
Weight Cost Debt = 100% - 0.1501 = 0.8499
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) = 2.75
β = -2.27
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.27 * 5.94 + 0 = -0.1074
WACC = (0.233 / 1.03) * (100% - 0.1501) * (1 - 0.21) + -0.1074 + 0.1501 = 17.81
Terminal Value = Discount (0.000287 * (1 + -1.39) / (17.81 - -1.39)) = -3.1E-5
Company Value = ∑ (0.000287 / (1 + 17.81) ^ 5) = 0.0081
Price = (Terminal Value + Company Value) / Count shares = (-3.1E-5 + 0.0081) / 18780000 = 0.4318

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) = 0.000215
FCF Yield = -0.4484
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 = 0.233
Debt = 1.03
Market Cap = 0.1821
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1821 / (0.1821 + 1.03) = 0.1501
Weight Cost Debt = 100% - 0.1501 = 0.8499
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) = 2.75
β = -2.27
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.27 * 5.94 + 0 = -0.1074
WACC = (0.233 / 1.03) * (100% - 0.1501) * (1 - 0.21) + -0.1074 + 0.1501 = 17.81
Terminal Value = Discount (0.000215 * (1 + -0.4484) / (17.81 - -0.4484)) = 8.3E-5
Company Value = ∑ (0.000215 / (1 + 17.81) ^ 5) = 0.0036
Price = (Terminal Value + Company Value) / Count shares = (8.3E-5 + 0.0036) / 18780000 = 0.1975