NASDAQ: MINM - Minim, 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 = -9.08
CAGR EPS = 14.87%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.25 + (1.25 * 14.87% / 100) = 1.43

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) = -0.0634
Ebitda Yield = 0.3098
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 = 0.000386
Debt = 2.3E-5
Market Cap = 0.0076
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0076 / (0.0076 + 2.3E-5) = 0.997
Weight Cost Debt = 100% - 0.997 = 0.003
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) = 3
β = 5.11
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 5.11 * 5.94 + 0 = 0.3335
WACC = (0.000386 / 2.3E-5) * (100% - 0.997) * (1 - 0.21) + 0.3335 + 0.997 = 1341.23
Terminal Value = Discount (-0.0634 * (1 + 0.3098) / (1341.23 - 0.3098)) = 0
Company Value = ∑ (-0.0634 / (1 + 1341.23) ^ 5) = -0.0016
Price = (Terminal Value + Company Value) / Count shares = (0 + -0.0016) / 1941800 = -0.8465

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) = 0.0146
FCF Yield = 0.2677
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 = 0.000386
Debt = 2.3E-5
Market Cap = 0.0076
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0076 / (0.0076 + 2.3E-5) = 0.997
Weight Cost Debt = 100% - 0.997 = 0.003
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) = 3
β = 5.11
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 5.11 * 5.94 + 0 = 0.3335
WACC = (0.000386 / 2.3E-5) * (100% - 0.997) * (1 - 0.21) + 0.3335 + 0.997 = 1341.23
Terminal Value = Discount (0.0146 * (1 + 0.2677) / (1341.23 - 0.2677)) = 0
Company Value = ∑ (0.0146 / (1 + 1341.23) ^ 5) = 0.000431
Price = (Terminal Value + Company Value) / Count shares = (0 + 0.000431) / 1941800 = 0.2219