NYSE: BE - Bloom Energy Corporation

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 = -1.42
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 17.56 + (17.56 * 8.66% / 100) = 19.08

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) = -0.1257
Ebitda Yield = -0.0143
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 = 0.1083
Debt = 0.9069
Market Cap = 3.26
Weight Debt = Market Cap / (Market Cap + Debt) = 3.26 / (3.26 + 0.9069) = 0.7824
Weight Cost Debt = 100% - 0.7824 = 0.2176
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 = 0.8813
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 0.8813 * 5.94 + 0 = 0.0805
WACC = (0.1083 / 0.9069) * (100% - 0.7824) * (1 - 0.21) + 0.0805 + 0.7824 = 9.42
Terminal Value = Discount (-0.1257 * (1 + -0.0143) / (9.42 - -0.0143)) = -0.7279
Company Value = ∑ (-0.1257 / (1 + 9.42) ^ 5) = -0.4993
Price = (Terminal Value + Company Value) / Count shares = (-0.7279 + -0.4993) / 212680000 = -5.77

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) = 0.2124
FCF Yield = -1.86
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 = 0.1083
Debt = 0.9069
Market Cap = 3.26
Weight Debt = Market Cap / (Market Cap + Debt) = 3.26 / (3.26 + 0.9069) = 0.7824
Weight Cost Debt = 100% - 0.7824 = 0.2176
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 = 0.8813
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 0.8813 * 5.94 + 0 = 0.0805
WACC = (0.1083 / 0.9069) * (100% - 0.7824) * (1 - 0.21) + 0.0805 + 0.7824 = 9.42
Terminal Value = Discount (0.2124 * (1 + -1.86) / (9.42 - -1.86)) = -0.0595
Company Value = ∑ (0.2124 / (1 + 9.42) ^ 5) = 0.26
Price = (Terminal Value + Company Value) / Count shares = (-0.0595 + 0.26) / 212680000 = 0.943