NASDAQ: TPST - Tempest Therapeutics, 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 = -1.91
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.31 + (2.31 * 8.66% / 100) = 2.51

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) = -0.0203
Ebitda Yield = -0.0671
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 = 0.0014
Debt = 0.0115
Market Cap = 0.0119
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0119 / (0.0119 + 0.0115) = 0.5085
Weight Cost Debt = 100% - 0.5085 = 0.4915
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 = 4.45
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 4.45 * 5.94 + 0 = 0.2943
WACC = (0.0014 / 0.0115) * (100% - 0.5085) * (1 - 0.21) + 0.2943 + 0.5085 = 10.05
Terminal Value = Discount (-0.0203 * (1 + -0.0671) / (10.05 - -0.0671)) = -0.0701
Company Value = ∑ (-0.0203 / (1 + 10.05) ^ 5) = -0.09
Price = (Terminal Value + Company Value) / Count shares = (-0.0701 + -0.09) / 15420000 = -10.38

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) = -0.0198
FCF Yield = -0.0634
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 = 0.0014
Debt = 0.0115
Market Cap = 0.0119
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0119 / (0.0119 + 0.0115) = 0.5085
Weight Cost Debt = 100% - 0.5085 = 0.4915
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 = 4.45
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 4.45 * 5.94 + 0 = 0.2943
WACC = (0.0014 / 0.0115) * (100% - 0.5085) * (1 - 0.21) + 0.2943 + 0.5085 = 10.05
Terminal Value = Discount (-0.0198 * (1 + -0.0634) / (10.05 - -0.0634)) = -0.0702
Company Value = ∑ (-0.0198 / (1 + 10.05) ^ 5) = -0.0871
Price = (Terminal Value + Company Value) / Count shares = (-0.0702 + -0.0871) / 15420000 = -10.2