NSE: BORORENEW - Borosil Renewables Limited

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 = -3.59
CAGR EPS = -346.19%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0 + (0 * -346.19% / 100) = 96.49

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) = 0.7064
Ebitda Yield = 0.0565
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 = 0.2922
Debt = 5.74
Market Cap = 67.87
Weight Debt = Market Cap / (Market Cap + Debt) = 67.87 / (67.87 + 5.74) = 0.9221
Weight Cost Debt = 100% - 0.9221 = 0.0779
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) = 2.75
β = -0.1653
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.1653 * 5.94 + 0 = 0.0177
WACC = (0.2922 / 5.74) * (100% - 0.9221) * (1 - 0.21) + 0.0177 + 0.9221 = 4
Terminal Value = Discount (0.7064 * (1 + 0.0565) / (4 - 0.0565)) = 37.23
Company Value = ∑ (0.7064 / (1 + 4) ^ 5) = 2.81
Price = (Terminal Value + Company Value) / Count shares = (37.23 + 2.81) / 130429999 = 307.02

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) = -3.46
FCF Yield = 0.1401
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 = 0.2922
Debt = 5.74
Market Cap = 67.87
Weight Debt = Market Cap / (Market Cap + Debt) = 67.87 / (67.87 + 5.74) = 0.9221
Weight Cost Debt = 100% - 0.9221 = 0.0779
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) = 2.75
β = -0.1653
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.1653 * 5.94 + 0 = 0.0177
WACC = (0.2922 / 5.74) * (100% - 0.9221) * (1 - 0.21) + 0.0177 + 0.9221 = 4
Terminal Value = Discount (-3.46 * (1 + 0.1401) / (4 - 0.1401)) = -32.39
Company Value = ∑ (-3.46 / (1 + 4) ^ 5) = -11.93
Price = (Terminal Value + Company Value) / Count shares = (-32.39 + -11.93) / 130429999 = -339.81