OTC: GTII - Global Tech Industries Group, 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 = -0.2958
CAGR EPS = 111.43%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.1368 + (0.1368 * 111.43% / 100) = 0.2892

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) = -3.96
Ebitda Yield = 1.1
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 = 8.6E-5
Debt = 0.0054
Market Cap = 0.3142
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3142 / (0.3142 + 0.0054) = 0.9831
Weight Cost Debt = 100% - 0.9831 = 0.0169
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) = 2.89
β = -8.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -8.46 * 5.94 + 0 = -0.4735
WACC = (8.6E-5 / 0.0054) * (100% - 0.9831) * (1 - 0.21) + -0.4735 + 0.9831 = 0.7733
Terminal Value = Discount (-3.96 * (1 + 1.1) / (0.7733 - 1.1)) = -7.34
Company Value = ∑ (-3.96 / (1 + 0.7733) ^ 5) = -7.15
Price = (Terminal Value + Company Value) / Count shares = (-7.34 + -7.15) / 330920000 = -43.78

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) = -0.0533
FCF Yield = 0.6491
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 = 8.6E-5
Debt = 0.0054
Market Cap = 0.3142
Weight Debt = Market Cap / (Market Cap + Debt) = 0.3142 / (0.3142 + 0.0054) = 0.9831
Weight Cost Debt = 100% - 0.9831 = 0.0169
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) = 2.89
β = -8.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -8.46 * 5.94 + 0 = -0.4735
WACC = (8.6E-5 / 0.0054) * (100% - 0.9831) * (1 - 0.21) + -0.4735 + 0.9831 = 0.7733
Terminal Value = Discount (-0.0533 * (1 + 0.6491) / (0.7733 - 0.6491)) = -0.1318
Company Value = ∑ (-0.0533 / (1 + 0.7733) ^ 5) = -0.1206
Price = (Terminal Value + Company Value) / Count shares = (-0.1318 + -0.1206) / 330920000 = -0.7625