NYSE: IPI - Intrepid Potash, 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 = -2.8
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 22.72 + (22.72 * 9.16% / 100) = 24.8

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) = 0.0388
Ebitda Yield = -0.0242
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 = 0.000802
Debt = 0.0063
Market Cap = 0.3414
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3414 / (0.3414 + 0.0063) = 0.9817
Weight Cost Debt = 100% - 0.9817 = 0.0183
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 = -0.3327
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.3327 * 5.94 + 0 = 0.0077
WACC = (0.000802 / 0.0063) * (100% - 0.9817) * (1 - 0.21) + 0.0077 + 0.9817 = 9.89
Terminal Value = Discount (0.0388 * (1 + -0.0242) / (9.89 - -0.0242)) = 0.1918
Company Value = ∑ (0.0388 / (1 + 9.89) ^ 5) = 0.1556
Price = (Terminal Value + Company Value) / Count shares = (0.1918 + 0.1556) / 12760000 = 27.22

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) = -0.0164
FCF Yield = -0.0556
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 = 0.000802
Debt = 0.0063
Market Cap = 0.3414
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3414 / (0.3414 + 0.0063) = 0.9817
Weight Cost Debt = 100% - 0.9817 = 0.0183
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 = -0.3327
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.3327 * 5.94 + 0 = 0.0077
WACC = (0.000802 / 0.0063) * (100% - 0.9817) * (1 - 0.21) + 0.0077 + 0.9817 = 9.89
Terminal Value = Discount (-0.0164 * (1 + -0.0556) / (9.89 - -0.0556)) = -0.0625
Company Value = ∑ (-0.0164 / (1 + 9.89) ^ 5) = -0.0709
Price = (Terminal Value + Company Value) / Count shares = (-0.0625 + -0.0709) / 12760000 = -10.46