NASDAQ: XM - Qualtrics International 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 = -1.82
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 18.14 + (18.14 * 8.66% / 100) = 19.71

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) = -0.8642
Ebitda Yield = -0.0107
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 = 0.0084
Debt = 0.2782
Market Cap = 10.95
Weight Debt = Market Cap / (Market Cap + Debt) = 10.95 / (10.95 + 0.2782) = 0.9752
Weight Cost Debt = 100% - 0.9752 = 0.0248
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0 * 5.94 + 0 = 0.03
WACC = (0.0084 / 0.2782) * (100% - 0.9752) * (1 - 0.21) + 0.03 + 0.9752 = 2.39
Terminal Value = Discount (-0.8642 * (1 + -0.0107) / (2.39 - -0.0107)) = -21.98
Company Value = ∑ (-0.8642 / (1 + 2.39) ^ 5) = -4.12
Price = (Terminal Value + Company Value) / Count shares = (-21.98 + -4.12) / 584290000 = -44.66

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) = 0.0677
FCF Yield = 0.1273
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 = 0.0084
Debt = 0.2782
Market Cap = 10.95
Weight Debt = Market Cap / (Market Cap + Debt) = 10.95 / (10.95 + 0.2782) = 0.9752
Weight Cost Debt = 100% - 0.9752 = 0.0248
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0 * 5.94 + 0 = 0.03
WACC = (0.0084 / 0.2782) * (100% - 0.9752) * (1 - 0.21) + 0.03 + 0.9752 = 2.39
Terminal Value = Discount (0.0677 * (1 + 0.1273) / (2.39 - 0.1273)) = 0.6561
Company Value = ∑ (0.0677 / (1 + 2.39) ^ 5) = 0.2504
Price = (Terminal Value + Company Value) / Count shares = (0.6561 + 0.2504) / 584290000 = 1.55