NYSE: JBL - Jabil 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 = 11.17
CAGR EPS = 99.88%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 131.12 + (131.12 * 99.88% / 100) = 262.07

Price = (DPS * (1 + g)) / (Cost Of Equity - g)
Price - 价格公道
DPS — 当期股息
g — 预期增长率
DPS = 0.32
g = 0.2264
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 = 4.47
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 4.47 * 5.94 + 0 = 0.2931
Price = (0.32 * (1 + 0.2264)) / (0.2931 - 0.2264) = 5.89

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) = 4.85
Ebitda Yield = 0.131
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 = 0.173
Debt = 3.26
Market Cap = 13.4
Weight Debt = Market Cap / (Market Cap + Debt) = 13.4 / (13.4 + 3.26) = 0.8045
Weight Cost Debt = 100% - 0.8045 = 0.1955
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 = 4.47
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 4.47 * 5.94 + 0 = 0.2931
WACC = (0.173 / 3.26) * (100% - 0.8045) * (1 - 0.21) + 0.2931 + 0.8045 = 4.4
Terminal Value = Discount (4.85 * (1 + 0.131) / (4.4 - 0.131)) = 50.88
Company Value = ∑ (4.85 / (1 + 4.4) ^ 5) = 16.78
Price = (Terminal Value + Company Value) / Count shares = (50.88 + 16.78) / 135900000 = 497.89

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) = 2.54
FCF Yield = 0.2219
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 = 0.173
Debt = 3.26
Market Cap = 13.4
Weight Debt = Market Cap / (Market Cap + Debt) = 13.4 / (13.4 + 3.26) = 0.8045
Weight Cost Debt = 100% - 0.8045 = 0.1955
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 = 4.47
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 4.47 * 5.94 + 0 = 0.2931
WACC = (0.173 / 3.26) * (100% - 0.8045) * (1 - 0.21) + 0.2931 + 0.8045 = 4.4
Terminal Value = Discount (2.54 * (1 + 0.2219) / (4.4 - 0.2219)) = 14.06
Company Value = ∑ (2.54 / (1 + 4.4) ^ 5) = 7.66
Price = (Terminal Value + Company Value) / Count shares = (14.06 + 7.66) / 135900000 = 159.8