NYSE: UAA - Under Armour

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 = 0.5145
CAGR EPS = 19.46%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.5145 * (1 + 19.46%) / (0.0433 * 2) = 7.1

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) = 0.4191
Ebitda Yield = 0.0239
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 = 0.0173
Debt = 1.44
Market Cap = 3.36
Weight Debt = Market Cap / (Market Cap + Debt) = 3.36 / (3.36 + 1.44) = 0.6996
Weight Cost Debt = 100% - 0.6996 = 0.3004
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) = 3
β = -1.01
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -1.01 * 5.94 + 0 = -0.0303
WACC = (0.0173 / 1.44) * (100% - 0.6996) * (1 - 0.21) + -0.0303 + 0.6996 = 0.9195
Terminal Value = Discount (0.4191 * (1 + 0.0239) / (0.9195 - 0.0239)) = 27.8
Company Value = ∑ (0.4191 / (1 + 0.9195) ^ 5) = 1.94
Price = (Terminal Value + Company Value) / Count shares = (27.8 + 1.94) / 451010000 = 65.95

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) = 0.311
FCF Yield = 0.0884
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 = 0.0173
Debt = 1.44
Market Cap = 3.36
Weight Debt = Market Cap / (Market Cap + Debt) = 3.36 / (3.36 + 1.44) = 0.6996
Weight Cost Debt = 100% - 0.6996 = 0.3004
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) = 3
β = -1.01
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -1.01 * 5.94 + 0 = -0.0303
WACC = (0.0173 / 1.44) * (100% - 0.6996) * (1 - 0.21) + -0.0303 + 0.6996 = 0.9195
Terminal Value = Discount (0.311 * (1 + 0.0884) / (0.9195 - 0.0884)) = 4.08
Company Value = ∑ (0.311 / (1 + 0.9195) ^ 5) = 1.28
Price = (Terminal Value + Company Value) / Count shares = (4.08 + 1.28) / 451010000 = 11.9