OTC: JSGCF - LIXIL 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 = -48.43
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 5.77 + (5.77 * 9.16% / 100) = 6.3

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) = 178.07
Ebitda Yield = 0.1013
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 = 13.2
Debt = 615.42
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 615.42) = 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) = 2.6
β = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 0 * 5.94 + 0 = 0.026
WACC = (13.2 / 615.42) * (100% - 0) * (1 - 0.21) + 0.026 + 0 = 1.69
Terminal Value = Discount (178.07 * (1 + 0.1013) / (1.69 - 0.1013)) = 2138.28
Company Value = ∑ (178.07 / (1 + 1.69) ^ 5) = 702.5
Price = (Terminal Value + Company Value) / Count shares = (2138.28 + 702.5) / 287150000 = 9892.99

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) = 0.0126
FCF Yield = -1.28
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 = 13.2
Debt = 615.42
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 615.42) = 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) = 2.6
β = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + 0 * 5.94 + 0 = 0.026
WACC = (13.2 / 615.42) * (100% - 0) * (1 - 0.21) + 0.026 + 0 = 1.69
Terminal Value = Discount (0.0126 * (1 + -1.28) / (1.69 - -1.28)) = -0.0025
Company Value = ∑ (0.0126 / (1 + 1.69) ^ 5) = 1.54
Price = (Terminal Value + Company Value) / Count shares = (-0.0025 + 1.54) / 287150000 = 5.35