NASDAQ: ONCY - Oncolytics Biotech 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 = -0.4104
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.46 + (1.46 * 8.66% / 100) = 1.59

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) = -0.1148
Ebitda Yield = 0.2777
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 = 0.000389
Debt = 0.000423
Market Cap = 0.1709
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1709 / (0.1709 + 0.000423) = 0.9975
Weight Cost Debt = 100% - 0.9975 = 0.0024999999999999
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 = 1.15
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 1.15 * 5.94 + 0 = 0.0957
WACC = (0.000389 / 0.000423) * (100% - 0.9975) * (1 - 0.21) + 0.0957 + 0.9975 = 72.02
Terminal Value = Discount (-0.1148 * (1 + 0.2777) / (72.02 - 0.2777)) = -0.022
Company Value = ∑ (-0.1148 / (1 + 72.02) ^ 5) = -0.0753
Price = (Terminal Value + Company Value) / Count shares = (-0.022 + -0.0753) / 67620000 = -1.44

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) = -0.0379
FCF Yield = 0.0592
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 = 0.000389
Debt = 0.000423
Market Cap = 0.1709
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1709 / (0.1709 + 0.000423) = 0.9975
Weight Cost Debt = 100% - 0.9975 = 0.0024999999999999
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 = 1.15
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 1.15 * 5.94 + 0 = 0.0957
WACC = (0.000389 / 0.000423) * (100% - 0.9975) * (1 - 0.21) + 0.0957 + 0.9975 = 72.02
Terminal Value = Discount (-0.0379 * (1 + 0.0592) / (72.02 - 0.0592)) = -0.004
Company Value = ∑ (-0.0379 / (1 + 72.02) ^ 5) = -0.0416
Price = (Terminal Value + Company Value) / Count shares = (-0.004 + -0.0416) / 67620000 = -0.6743