OTC: DSCSY - Disco Corporation

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 = 774.26
CAGR EPS = 154.36%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 27.46 + (27.46 * 154.36% / 100) = 69.84

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) = 332.35
Ebitda Yield = 0.2019
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 = 2.76
Debt = 0
Market Cap = 19.17
Weight Debt = Market Cap / (Market Cap + Debt) = 19.17 / (19.17 + 0) = 0
Weight Cost Debt = 100% - 0 = 1
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) = 2.39
β = 2.45
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + 2.45 * 5.94 + 0 = 0.1692
WACC = (2.76 / 0) * (100% - 0) * (1 - 0.21) + 0.1692 + 0 = 0
Terminal Value = Discount (332.35 * (1 + 0.2019) / (0 - 0.2019)) = 1978.62
Company Value = ∑ (332.35 / (1 + 0) ^ 5) = 1189.67
Price = (Terminal Value + Company Value) / Count shares = (1978.62 + 1189.67) / 108760000 = 29130.96

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) = 687.23
FCF Yield = 0.5326
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 = 2.76
Debt = 0
Market Cap = 19.17
Weight Debt = Market Cap / (Market Cap + Debt) = 19.17 / (19.17 + 0) = 0
Weight Cost Debt = 100% - 0 = 1
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) = 2.39
β = 2.45
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.39 + 2.45 * 5.94 + 0 = 0.1692
WACC = (2.76 / 0) * (100% - 0) * (1 - 0.21) + 0.1692 + 0 = 0
Terminal Value = Discount (687.23 * (1 + 0.5326) / (0 - 0.5326)) = 1977.54
Company Value = ∑ (687.23 / (1 + 0) ^ 5) = 1743.67
Price = (Terminal Value + Company Value) / Count shares = (1977.54 + 1743.67) / 108760000 = 34214.91