NASDAQ: ROKU - Roku

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 = -0.8946
CAGR EPS = 44.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 57.41 + (57.41 * 44.66% / 100) = 83.04

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) = 0.5455
Ebitda Yield = 0.1993
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 = 0.000411
Debt = 0.5127
Market Cap = 11.22
Weight Debt = Market Cap / (Market Cap + Debt) = 11.22 / (11.22 + 0.5127) = 0.9563
Weight Cost Debt = 100% - 0.9563 = 0.0437
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) = 2.39
β = 1.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + 1.46 * 5.94 + 0 = 0.1106
WACC = (0.000411 / 0.5127) * (100% - 0.9563) * (1 - 0.21) + 0.1106 + 0.9563 = 0.1685
Terminal Value = Discount (0.5455 * (1 + 0.1993) / (0.1685 - 0.1993)) = 3.28
Company Value = ∑ (0.5455 / (1 + 0.1685) ^ 5) = 1.95
Price = (Terminal Value + Company Value) / Count shares = (3.28 + 1.95) / 144630000 = 36.17

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) = 0.5567
FCF Yield = 0.2118
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 = 0.000411
Debt = 0.5127
Market Cap = 11.22
Weight Debt = Market Cap / (Market Cap + Debt) = 11.22 / (11.22 + 0.5127) = 0.9563
Weight Cost Debt = 100% - 0.9563 = 0.0437
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) = 2.39
β = 1.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + 1.46 * 5.94 + 0 = 0.1106
WACC = (0.000411 / 0.5127) * (100% - 0.9563) * (1 - 0.21) + 0.1106 + 0.9563 = 0.1685
Terminal Value = Discount (0.5567 * (1 + 0.2118) / (0.1685 - 0.2118)) = 3.18
Company Value = ∑ (0.5567 / (1 + 0.1685) ^ 5) = 1.95
Price = (Terminal Value + Company Value) / Count shares = (3.18 + 1.95) / 144630000 = 35.52