NASDAQ: TRVI - Trevi 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 = -0.2935
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 2.55 + (2.55 * 9.16% / 100) = 2.78

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) = -0.041
Ebitda Yield = 0.0393
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 = 0.000391
Debt = 0.0013
Market Cap = 0.1412
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1412 / (0.1412 + 0.0013) = 0.9906
Weight Cost Debt = 100% - 0.9906 = 0.0094
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) = 2.6
β = 1.22
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 1.22 * 5.94 + 0 = 0.0985
WACC = (0.000391 / 0.0013) * (100% - 0.9906) * (1 - 0.21) + 0.0985 + 0.9906 = 22.95
Terminal Value = Discount (-0.041 * (1 + 0.0393) / (22.95 - 0.0393)) = -0.0796
Company Value = ∑ (-0.041 / (1 + 22.95) ^ 5) = -0.105
Price = (Terminal Value + Company Value) / Count shares = (-0.0796 + -0.105) / 99030000 = -1.86

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) = -0.0412
FCF Yield = 0.0531
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 = 0.000391
Debt = 0.0013
Market Cap = 0.1412
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1412 / (0.1412 + 0.0013) = 0.9906
Weight Cost Debt = 100% - 0.9906 = 0.0094
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) = 2.6
β = 1.22
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 1.22 * 5.94 + 0 = 0.0985
WACC = (0.000391 / 0.0013) * (100% - 0.9906) * (1 - 0.21) + 0.0985 + 0.9906 = 22.95
Terminal Value = Discount (-0.0412 * (1 + 0.0531) / (22.95 - 0.0531)) = -0.0876
Company Value = ∑ (-0.0412 / (1 + 22.95) ^ 5) = -0.1025
Price = (Terminal Value + Company Value) / Count shares = (-0.0876 + -0.1025) / 99030000 = -1.92