NASDAQ: SATL - Satellogic 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 = -0.6815
CAGR EPS = 17.7%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1 + (1 * 17.7% / 100) = 1.18

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) = -0.0882
Ebitda Yield = 0.1649
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 = 5.1E-5
Debt = 0.0039
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0039) = 0
Weight Cost Debt = 100% - 0 = 1
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 = -0.8735
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.8735 * 5.94 + 0 = -0.0244
WACC = (5.1E-5 / 0.0039) * (100% - 0) * (1 - 0.21) + -0.0244 + 0 = 1.02
Terminal Value = Discount (-0.0882 * (1 + 0.1649) / (1.02 - 0.1649)) = -0.6311
Company Value = ∑ (-0.0882 / (1 + 1.02) ^ 5) = -0.3215
Price = (Terminal Value + Company Value) / Count shares = (-0.6311 + -0.3215) / 89540000 = -10.64

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) = -0.1527
FCF Yield = 0.1883
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 = 5.1E-5
Debt = 0.0039
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0039) = 0
Weight Cost Debt = 100% - 0 = 1
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 = -0.8735
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.8735 * 5.94 + 0 = -0.0244
WACC = (5.1E-5 / 0.0039) * (100% - 0) * (1 - 0.21) + -0.0244 + 0 = 1.02
Terminal Value = Discount (-0.1527 * (1 + 0.1883) / (1.02 - 0.1883)) = -0.9686
Company Value = ∑ (-0.1527 / (1 + 1.02) ^ 5) = -0.5384
Price = (Terminal Value + Company Value) / Count shares = (-0.9686 + -0.5384) / 89540000 = -16.83