NYSE: VSTO - Vista Outdoor 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 = -0.095
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 38.97 + (38.97 * 8.66% / 100) = 42.34

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) = 0.4921
Ebitda Yield = 0.2711
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 = 0.0629
Debt = 0.8376
Market Cap = 1.71
Weight Debt = Market Cap / (Market Cap + Debt) = 1.71 / (1.71 + 0.8376) = 0.6712
Weight Cost Debt = 100% - 0.6712 = 0.3288
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 = -0.108
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.108 * 5.94 + 0 = 0.0218
WACC = (0.0629 / 0.8376) * (100% - 0.6712) * (1 - 0.21) + 0.0218 + 0.6712 = 5.91
Terminal Value = Discount (0.4921 * (1 + 0.2711) / (5.91 - 0.2711)) = 2.21
Company Value = ∑ (0.4921 / (1 + 5.91) ^ 5) = 1.32
Price = (Terminal Value + Company Value) / Count shares = (2.21 + 1.32) / 57950000 = 61.06

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) = 1.85
FCF Yield = 0.3802
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 = 0.0629
Debt = 0.8376
Market Cap = 1.71
Weight Debt = Market Cap / (Market Cap + Debt) = 1.71 / (1.71 + 0.8376) = 0.6712
Weight Cost Debt = 100% - 0.6712 = 0.3288
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 = -0.108
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + -0.108 * 5.94 + 0 = 0.0218
WACC = (0.0629 / 0.8376) * (100% - 0.6712) * (1 - 0.21) + 0.0218 + 0.6712 = 5.91
Terminal Value = Discount (1.85 * (1 + 0.3802) / (5.91 - 0.3802)) = 5.98
Company Value = ∑ (1.85 / (1 + 5.91) ^ 5) = 4.39
Price = (Terminal Value + Company Value) / Count shares = (5.98 + 4.39) / 57950000 = 179.02