NASDAQ: ICHR - Ichor Holdings, Ltd.

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 = -1.47
CAGR EPS = -225.58%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0 + (0 * -225.58% / 100) = 21.35

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) = 0.000155
Ebitda Yield = -1.43
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 = 0.0194
Debt = 0.2581
Market Cap = 0.9887
Weight Debt = Market Cap / (Market Cap + Debt) = 0.9887 / (0.9887 + 0.2581) = 0.793
Weight Cost Debt = 100% - 0.793 = 0.207
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 = 2.06
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.06 * 5.94 + 0 = 0.1508
WACC = (0.0194 / 0.2581) * (100% - 0.793) * (1 - 0.21) + 0.1508 + 0.793 = 6
Terminal Value = Discount (0.000155 * (1 + -1.43) / (6 - -1.43)) = -3.3E-5
Company Value = ∑ (0.000155 / (1 + 6) ^ 5) = 0.0032
Price = (Terminal Value + Company Value) / Count shares = (-3.3E-5 + 0.0032) / 29200000 = 0.1072

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) = 0.0471
FCF Yield = 0.0224
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 = 0.0194
Debt = 0.2581
Market Cap = 0.9887
Weight Debt = Market Cap / (Market Cap + Debt) = 0.9887 / (0.9887 + 0.2581) = 0.793
Weight Cost Debt = 100% - 0.793 = 0.207
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 = 2.06
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 2.06 * 5.94 + 0 = 0.1508
WACC = (0.0194 / 0.2581) * (100% - 0.793) * (1 - 0.21) + 0.1508 + 0.793 = 6
Terminal Value = Discount (0.0471 * (1 + 0.0224) / (6 - 0.0224)) = 0.9558
Company Value = ∑ (0.0471 / (1 + 6) ^ 5) = 0.1893
Price = (Terminal Value + Company Value) / Count shares = (0.9558 + 0.1893) / 29200000 = 39.21