NYSE: VVX - V2X, 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 = -0.7262
CAGR EPS = -175.35%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0 + (0 * -175.35% / 100) = 6.32

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) = 0.7513
Ebitda Yield = 0.2593
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 = 0.1234
Debt = 1.13
Market Cap = 1.57
Weight Debt = Market Cap / (Market Cap + Debt) = 1.57 / (1.57 + 1.13) = 0.5816
Weight Cost Debt = 100% - 0.5816 = 0.4184
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 = -2.07
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.07 * 5.94 + 0 = -0.0953
WACC = (0.1234 / 1.13) * (100% - 0.5816) * (1 - 0.21) + -0.0953 + 0.5816 = 8.53
Terminal Value = Discount (0.7513 * (1 + 0.2593) / (8.53 - 0.2593)) = 3.61
Company Value = ∑ (0.7513 / (1 + 8.53) ^ 5) = 1.89
Price = (Terminal Value + Company Value) / Count shares = (3.61 + 1.89) / 31080000 = 177.15

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) = 1.51
FCF Yield = 0.5617
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 = 0.1234
Debt = 1.13
Market Cap = 1.57
Weight Debt = Market Cap / (Market Cap + Debt) = 1.57 / (1.57 + 1.13) = 0.5816
Weight Cost Debt = 100% - 0.5816 = 0.4184
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 = -2.07
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -2.07 * 5.94 + 0 = -0.0953
WACC = (0.1234 / 1.13) * (100% - 0.5816) * (1 - 0.21) + -0.0953 + 0.5816 = 8.53
Terminal Value = Discount (1.51 * (1 + 0.5617) / (8.53 - 0.5617)) = 3.3
Company Value = ∑ (1.51 / (1 + 8.53) ^ 5) = 2.76
Price = (Terminal Value + Company Value) / Count shares = (3.3 + 2.76) / 31080000 = 194.88