NYSE: AMPX - Amprius Technologies, 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 = -0.4267
CAGR EPS = 48.47%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 2.39 + (2.39 * 48.47% / 100) = 3.55

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) = -0.2362
Ebitda Yield = 0.4496
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 = 0.000709
Debt = 0.0356
Market Cap = 0.5193
Weight Debt = Market Cap / (Market Cap + Debt) = 0.5193 / (0.5193 + 0.0356) = 0.9359
Weight Cost Debt = 100% - 0.9359 = 0.0641
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 = 4.97
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 4.97 * 5.94 + 0 = 0.3234
WACC = (0.000709 / 0.0356) * (100% - 0.9359) * (1 - 0.21) + 0.3234 + 0.9359 = 1.86
Terminal Value = Discount (-0.2362 * (1 + 0.4496) / (1.86 - 0.4496)) = -0.7244
Company Value = ∑ (-0.2362 / (1 + 1.86) ^ 5) = -0.6003
Price = (Terminal Value + Company Value) / Count shares = (-0.7244 + -0.6003) / 86200000 = -15.37

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) = -0.3644
FCF Yield = 0.5325
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 = 0.000709
Debt = 0.0356
Market Cap = 0.5193
Weight Debt = Market Cap / (Market Cap + Debt) = 0.5193 / (0.5193 + 0.0356) = 0.9359
Weight Cost Debt = 100% - 0.9359 = 0.0641
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 = 4.97
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 4.97 * 5.94 + 0 = 0.3234
WACC = (0.000709 / 0.0356) * (100% - 0.9359) * (1 - 0.21) + 0.3234 + 0.9359 = 1.86
Terminal Value = Discount (-0.3644 * (1 + 0.5325) / (1.86 - 0.5325)) = -0.9908
Company Value = ∑ (-0.3644 / (1 + 1.86) ^ 5) = -0.8623
Price = (Terminal Value + Company Value) / Count shares = (-0.9908 + -0.8623) / 86200000 = -21.5