NYSE: PVG - Pretium Resources 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 = 0.95
CAGR EPS = 10.97%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.95 * (1 + 10.97%) / (0.0458 * 2) = 11.51

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) = 0.4606
Ebitda Yield = 0.2657
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
Debt = 0.1977
Market Cap = 2.89
Weight Debt = Market Cap / (Market Cap + Debt) = 2.89 / (2.89 + 0.1977) = 0.936
Weight Cost Debt = 100% - 0.936 = 0.064
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 0 * 5.94 + 0 = 0.026
WACC = (0 / 0.1977) * (100% - 0.936) * (1 - 0.21) + 0.026 + 0.936 = 0.0243
Terminal Value = Discount (0.4606 * (1 + 0.2657) / (0.0243 - 0.2657)) = 2.19
Company Value = ∑ (0.4606 / (1 + 0.0243) ^ 5) = 1.52
Price = (Terminal Value + Company Value) / Count shares = (2.19 + 1.52) / 186000000 = 19.95

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) = 0.4407
FCF Yield = 0.1727
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
Debt = 0.1977
Market Cap = 2.89
Weight Debt = Market Cap / (Market Cap + Debt) = 2.89 / (2.89 + 0.1977) = 0.936
Weight Cost Debt = 100% - 0.936 = 0.064
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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 0 * 5.94 + 0 = 0.026
WACC = (0 / 0.1977) * (100% - 0.936) * (1 - 0.21) + 0.026 + 0.936 = 0.0243
Terminal Value = Discount (0.4407 * (1 + 0.1727) / (0.0243 - 0.1727)) = 2.99
Company Value = ∑ (0.4407 / (1 + 0.0243) ^ 5) = 1.64
Price = (Terminal Value + Company Value) / Count shares = (2.99 + 1.64) / 186000000 = 24.92