NYSE: GDRX - GoodRx Holdings, 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 = -0.0216
CAGR EPS = -165.29%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0 + (0 * -165.29% / 100) = 0.1541

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) = 0.1736
Ebitda Yield = 0.0125
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 = 0.0567
Debt = 0.6627
Market Cap = 2.67
Weight Debt = Market Cap / (Market Cap + Debt) = 2.67 / (2.67 + 0.6627) = 0.8012
Weight Cost Debt = 100% - 0.8012 = 0.1988
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 = -2.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.85 * 5.94 + 0 = -0.1416
WACC = (0.0567 / 0.6627) * (100% - 0.8012) * (1 - 0.21) + -0.1416 + 0.8012 = 6.6
Terminal Value = Discount (0.1736 * (1 + 0.0125) / (6.6 - 0.0125)) = 2.39
Company Value = ∑ (0.1736 / (1 + 6.6) ^ 5) = 0.7009
Price = (Terminal Value + Company Value) / Count shares = (2.39 + 0.7009) / 410320000 = 7.53

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) = 0.0868
FCF Yield = 0.0101
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 = 0.0567
Debt = 0.6627
Market Cap = 2.67
Weight Debt = Market Cap / (Market Cap + Debt) = 2.67 / (2.67 + 0.6627) = 0.8012
Weight Cost Debt = 100% - 0.8012 = 0.1988
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 = -2.85
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.85 * 5.94 + 0 = -0.1416
WACC = (0.0567 / 0.6627) * (100% - 0.8012) * (1 - 0.21) + -0.1416 + 0.8012 = 6.6
Terminal Value = Discount (0.0868 * (1 + 0.0101) / (6.6 - 0.0101)) = 1.14
Company Value = ∑ (0.0868 / (1 + 6.6) ^ 5) = 0.3521
Price = (Terminal Value + Company Value) / Count shares = (1.14 + 0.3521) / 410320000 = 3.64