NSE: PVR - PVR INOX 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 = -34.34
CAGR EPS = -197.65%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0 + (0 * -197.65% / 100) = 387.27

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) = 19.39
Ebitda Yield = 0.1147
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 = 5.72
Debt = 22.68
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 22.68) = 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
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0 * 5.94 + 0 = 0.03
WACC = (5.72 / 22.68) * (100% - 0) * (1 - 0.21) + 0.03 + 0 = 19.91
Terminal Value = Discount (19.39 * (1 + 0.1147) / (19.91 - 0.1147)) = 103.26
Company Value = ∑ (19.39 / (1 + 19.91) ^ 5) = 45.5
Price = (Terminal Value + Company Value) / Count shares = (103.26 + 45.5) / 97950000 = 1518.76

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) = 1.48
FCF Yield = -0.0827
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 = 5.72
Debt = 22.68
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 22.68) = 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
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + 0 * 5.94 + 0 = 0.03
WACC = (5.72 / 22.68) * (100% - 0) * (1 - 0.21) + 0.03 + 0 = 19.91
Terminal Value = Discount (1.48 * (1 + -0.0827) / (19.91 - -0.0827)) = 1.94
Company Value = ∑ (1.48 / (1 + 19.91) ^ 5) = 5.48
Price = (Terminal Value + Company Value) / Count shares = (1.94 + 5.48) / 97950000 = 75.74