NYSE: KORE - KORE Group 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 = -1.99
CAGR EPS = 97.7%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 1.3 + (1.3 * 97.7% / 100) = 2.57

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) = 0.0123
Ebitda Yield = -0.0926
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 = 0.0432
Debt = 0.3001
Market Cap = 0.0676
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0676 / (0.0676 + 0.3001) = 0.1839
Weight Cost Debt = 100% - 0.1839 = 0.8161
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) = 2.6
β = 31.39
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 31.39 * 5.94 + 0 = 1.89
WACC = (0.0432 / 0.3001) * (100% - 0.1839) * (1 - 0.21) + 1.89 + 0.1839 = 11.7
Terminal Value = Discount (0.0123 * (1 + -0.0926) / (11.7 - -0.0926)) = 0.0306
Company Value = ∑ (0.0123 / (1 + 11.7) ^ 5) = 0.056
Price = (Terminal Value + Company Value) / Count shares = (0.0306 + 0.056) / 83810000 = 1.03

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) = 0.1162
FCF Yield = -2.34
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 = 0.0432
Debt = 0.3001
Market Cap = 0.0676
Weight Debt = Market Cap / (Market Cap + Debt) = 0.0676 / (0.0676 + 0.3001) = 0.1839
Weight Cost Debt = 100% - 0.1839 = 0.8161
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) = 2.6
β = 31.39
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 31.39 * 5.94 + 0 = 1.89
WACC = (0.0432 / 0.3001) * (100% - 0.1839) * (1 - 0.21) + 1.89 + 0.1839 = 11.7
Terminal Value = Discount (0.1162 * (1 + -2.34) / (11.7 - -2.34)) = -0.0365
Company Value = ∑ (0.1162 / (1 + 11.7) ^ 5) = 0.051
Price = (Terminal Value + Company Value) / Count shares = (-0.0365 + 0.051) / 83810000 = 0.1736