Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键率
Excess Key Rate — 超出关键率的期望
EPS = -0.0035
CAGR EPS = 7.78%
Key Rate = 0.0389
Excess Key Rate = 2
Price = 1.08 + (1.08 * 7.78% / 100) = 1.16

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.0013
Ebitda Yield = 0.4126
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 3.01
β = 0.9237
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3.01 + 0.9237 * 5.94 + 0 = 0.085
WACC = (0 / 0) * (100% - 0) * (1 - 0.21) + 0.085 + 0 = 0
Terminal Value = Discount (-0.0013 * (1 + 0.4126) / (0 - 0.4126)) = -0.0043
Company Value = ∑ (-0.0013 / (1 + 0) ^ 5) = -0.0035
Price = (Terminal Value + Company Value) / Count shares = (-0.0043 + -0.0035) / 5130000 = -1.53

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -2.0E-5
FCF Yield = -0.2476
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 3.01
β = 0.9237
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3.01 + 0.9237 * 5.94 + 0 = 0.085
WACC = (0 / 0) * (100% - 0) * (1 - 0.21) + 0.085 + 0 = 0
Terminal Value = Discount (-2.0E-5 * (1 + -0.2476) / (0 - -0.2476)) = -6.2E-5
Company Value = ∑ (-2.0E-5 / (1 + 0) ^ 5) = -0.000194
Price = (Terminal Value + Company Value) / Count shares = (-6.2E-5 + -0.000194) / 5130000 = -0.0498