OTC: MXGFF - Maxim Power Corp.

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 = 0.4415
CAGR EPS = 43.16%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 3.04 + (3.04 * 43.16% / 100) = 4.35

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) = -0.01
Ebitda Yield = 0.0865
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 = 0.008
Debt = 0.0812
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0812) = 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) = 2.75
β = -0.9712
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.9712 * 5.94 + 0 = -0.0302
WACC = (0.008 / 0.0812) * (100% - 0) * (1 - 0.21) + -0.0302 + 0 = 7.8
Terminal Value = Discount (-0.01 * (1 + 0.0865) / (7.8 - 0.0865)) = -0.8864
Company Value = ∑ (-0.01 / (1 + 7.8) ^ 5) = -0.0339
Price = (Terminal Value + Company Value) / Count shares = (-0.8864 + -0.0339) / 64080000 = -14.36

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) = -0.0014
FCF Yield = -0.3074
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 = 0.008
Debt = 0.0812
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0812) = 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) = 2.75
β = -0.9712
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -0.9712 * 5.94 + 0 = -0.0302
WACC = (0.008 / 0.0812) * (100% - 0) * (1 - 0.21) + -0.0302 + 0 = 7.8
Terminal Value = Discount (-0.0014 * (1 + -0.3074) / (7.8 - -0.3074)) = -0.0017
Company Value = ∑ (-0.0014 / (1 + 7.8) ^ 5) = -0.014
Price = (Terminal Value + Company Value) / Count shares = (-0.0017 + -0.014) / 64080000 = -0.2458