NYSE: MXL - MaxLinear, 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 = -0.9062
CAGR EPS = 26.46%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 22.06 + (22.06 * 26.46% / 100) = 27.89

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) = 0.0022
Ebitda Yield = -1.57
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 = 0.0107
Debt = 0.1315
Market Cap = 1.83
Weight Debt = Market Cap / (Market Cap + Debt) = 1.83 / (1.83 + 0.1315) = 0.933
Weight Cost Debt = 100% - 0.933 = 0.067
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 = 6.13
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 6.13 * 5.94 + 0 = 0.3918
WACC = (0.0107 / 0.1315) * (100% - 0.933) * (1 - 0.21) + 0.3918 + 0.933 = 6.73
Terminal Value = Discount (0.0022 * (1 + -1.57) / (6.73 - -1.57)) = -0.000552
Company Value = ∑ (0.0022 / (1 + 6.73) ^ 5) = 0.0138
Price = (Terminal Value + Company Value) / Count shares = (-0.000552 + 0.0138) / 80720000 = 0.164

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) = 0.0099
FCF Yield = -0.1591
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 = 0.0107
Debt = 0.1315
Market Cap = 1.83
Weight Debt = Market Cap / (Market Cap + Debt) = 1.83 / (1.83 + 0.1315) = 0.933
Weight Cost Debt = 100% - 0.933 = 0.067
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 = 6.13
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 6.13 * 5.94 + 0 = 0.3918
WACC = (0.0107 / 0.1315) * (100% - 0.933) * (1 - 0.21) + 0.3918 + 0.933 = 6.73
Terminal Value = Discount (0.0099 * (1 + -0.1591) / (6.73 - -0.1591)) = 0.0266
Company Value = ∑ (0.0099 / (1 + 6.73) ^ 5) = 0.0609
Price = (Terminal Value + Company Value) / Count shares = (0.0266 + 0.0609) / 80720000 = 1.08