OTC: MJDLF - Major Drilling Group International 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 = 0.6432
CAGR EPS = 129.97%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 6.02 + (6.02 * 129.97% / 100) = 13.84

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) = 0.2606
Ebitda Yield = 0.1612
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 = 0.0029
Debt = 0.0047
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0047) = 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) = 2.82
β = 1.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.46 * 5.94 + 0 = 0.1152
WACC = (0.0029 / 0.0047) * (100% - 0) * (1 - 0.21) + 0.1152 + 0 = 47.91
Terminal Value = Discount (0.2606 * (1 + 0.1612) / (47.91 - 0.1612)) = 0.1345
Company Value = ∑ (0.2606 / (1 + 47.91) ^ 5) = 0.3164
Price = (Terminal Value + Company Value) / Count shares = (0.1345 + 0.3164) / 82540000 = 5.46

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) = 0.1157
FCF Yield = 0.2461
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 = 0.0029
Debt = 0.0047
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0047) = 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) = 2.82
β = 1.46
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.82 + 1.46 * 5.94 + 0 = 0.1152
WACC = (0.0029 / 0.0047) * (100% - 0) * (1 - 0.21) + 0.1152 + 0 = 47.91
Terminal Value = Discount (0.1157 * (1 + 0.2461) / (47.91 - 0.2461)) = 0.0874
Company Value = ∑ (0.1157 / (1 + 47.91) ^ 5) = 0.1185
Price = (Terminal Value + Company Value) / Count shares = (0.0874 + 0.1185) / 82540000 = 2.49