NYSE: ML - MoneyLion Inc.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
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 = 0.0761
CAGR EPS = 14.91%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.0761 * (1 + 14.91%) / (0.0433 * 2) = 1.01

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) = 0.1575
Ebitda Yield = 0.2153
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 = 0.0242
Debt = 0.1185
Market Cap = 0.1497
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1497 / (0.1497 + 0.1185) = 0.5581
Weight Cost Debt = 100% - 0.5581 = 0.4419
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) = 2.82
β = -0.0409
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.0409 * 5.94 + 0 = 0.0258
WACC = (0.0242 / 0.1185) * (100% - 0.5581) * (1 - 0.21) + 0.0258 + 0.5581 = 16.08
Terminal Value = Discount (0.1575 * (1 + 0.2153) / (16.08 - 0.2153)) = 1.67
Company Value = ∑ (0.1575 / (1 + 16.08) ^ 5) = 0.3416
Price = (Terminal Value + Company Value) / Count shares = (1.67 + 0.3416) / 120150000 = 16.71

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) = 9.73
FCF Yield = 1.19
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 = 0.0242
Debt = 0.1185
Market Cap = 0.1497
Weight Debt = Market Cap / (Market Cap + Debt) = 0.1497 / (0.1497 + 0.1185) = 0.5581
Weight Cost Debt = 100% - 0.5581 = 0.4419
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) = 2.82
β = -0.0409
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.0409 * 5.94 + 0 = 0.0258
WACC = (0.0242 / 0.1185) * (100% - 0.5581) * (1 - 0.21) + 0.0258 + 0.5581 = 16.08
Terminal Value = Discount (9.73 * (1 + 1.19) / (16.08 - 1.19)) = 9.81
Company Value = ∑ (9.73 / (1 + 16.08) ^ 5) = 9.4
Price = (Terminal Value + Company Value) / Count shares = (9.81 + 9.4) / 120150000 = 159.84