NASDAQ: WULF - TeraWulf 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 = -0.2061
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.92 + (2.92 * 8.66% / 100) = 3.17

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 Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -1.68
Ebitda Yield = 0.875
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 = 0.0198
Debt = 0.4912
Market Cap = 0.723
Weight Debt = Market Cap / (Market Cap + Debt) = 0.723 / (0.723 + 0.4912) = 0.5954
Weight Cost Debt = 100% - 0.5954 = 0.4046
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) = 2.82
β = 5
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 5 * 5.94 + 0 = 0.3252
WACC = (0.0198 / 0.4912) * (100% - 0.5954) * (1 - 0.21) + 0.3252 + 0.5954 = 3.36
Terminal Value = Discount (-1.68 * (1 + 0.875) / (3.36 - 0.875)) = -3.17
Company Value = ∑ (-1.68 / (1 + 3.36) ^ 5) = -3.01
Price = (Terminal Value + Company Value) / Count shares = (-3.17 + -3.01) / 351320000 = -17.59

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 FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.6191
FCF Yield = 0.909
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 = 0.0198
Debt = 0.4912
Market Cap = 0.723
Weight Debt = Market Cap / (Market Cap + Debt) = 0.723 / (0.723 + 0.4912) = 0.5954
Weight Cost Debt = 100% - 0.5954 = 0.4046
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) = 2.82
β = 5
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 5 * 5.94 + 0 = 0.3252
WACC = (0.0198 / 0.4912) * (100% - 0.5954) * (1 - 0.21) + 0.3252 + 0.5954 = 3.36
Terminal Value = Discount (-0.6191 * (1 + 0.909) / (3.36 - 0.909)) = -1.14
Company Value = ∑ (-0.6191 / (1 + 3.36) ^ 5) = -1.09
Price = (Terminal Value + Company Value) / Count shares = (-1.14 + -1.09) / 351320000 = -6.36