NASDAQ: YTRA - Yatra Online, 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 = -0.3306
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.45 + (1.45 * 8.66% / 100) = 1.58

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) = 0.2458
Ebitda Yield = 0.1798
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 = 0.2228
Debt = 0.8539
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.8539) = 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) = 3
β = 0.7237
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0.7237 * 5.94 + 0 = 0.073
WACC = (0.2228 / 0.8539) * (100% - 0) * (1 - 0.21) + 0.073 + 0 = 20.61
Terminal Value = Discount (0.2458 * (1 + 0.1798) / (20.61 - 0.1798)) = 4.31
Company Value = ∑ (0.2458 / (1 + 20.61) ^ 5) = 0.5035
Price = (Terminal Value + Company Value) / Count shares = (4.31 + 0.5035) / 62990000 = 76.42

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) = -3.21
FCF Yield = 0.1364
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 = 0.2228
Debt = 0.8539
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.8539) = 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) = 3
β = 0.7237
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0.7237 * 5.94 + 0 = 0.073
WACC = (0.2228 / 0.8539) * (100% - 0) * (1 - 0.21) + 0.073 + 0 = 20.61
Terminal Value = Discount (-3.21 * (1 + 0.1364) / (20.61 - 0.1364)) = -20.47
Company Value = ∑ (-3.21 / (1 + 20.61) ^ 5) = -7.1
Price = (Terminal Value + Company Value) / Count shares = (-20.47 + -7.1) / 62990000 = -437.63