Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键率
Excess Key Rate — 超出关键率的期望
EPS = -0.1119
CAGR EPS = 41.11%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 4.52 + (4.52 * 41.11% / 100) = 6.37

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Discount Ebitda / (1 + WACC) ^ 5)
Discount Ebitda(5) = -0.003
Ebitda Yield = -0.2151
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0.0264
Debt = 0.1913
Market Cap = 2.63
Weight Debt = Market Cap / (Market Cap + Debt) = 2.63 / (2.63 + 0.1913) = 0.9323
Weight Cost Debt = 100% - 0.9323 = 0.0677
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 2.68
β = 2.57
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.68 + 2.57 * 5.94 + 0 = 0.1796
WACC = (0.0264 / 0.1913) * (100% - 0.9323) * (1 - 0.21) + 0.1796 + 0.9323 = 10.96
Terminal Value = Discount (-0.003 * (1 + -0.2151) / (10.96 - -0.2151)) = -0.0043
Company Value = ∑ (-0.003 / (1 + 10.96) ^ 5) = -0.0198
Price = (Terminal Value + Company Value) / Count shares = (-0.0043 + -0.0198) / 398960000 = -0.0604

Price = (Terminal Value + Company Value) / Count shares
Price - 合理的价格
Terminal Value — 邮政过程中的费用
Company Value — 预测期内的成本
Count shares - 股票数量
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield)
Company Value = ∑ (Discount FCF / (1 + WACC) ^ 5)
Discount FCF(5) = -0.2802
FCF Yield = 0.3974
WACC = (Interest Expense / Debt) * (Weight Cost Debt) * (1 - Tax) + Cost Of Equity * Weight Debt
Interest Expense - 债务服务
Debt - 债务，十亿
Weight Debt - 相对于债务的重量
Weight Cost Debt - 债务权重有关大写
Tax - 税
Interest Expense = 0.0264
Debt = 0.1913
Market Cap = 2.63
Weight Debt = Market Cap / (Market Cap + Debt) = 2.63 / (2.63 + 0.1913) = 0.9323
Weight Cost Debt = 100% - 0.9323 = 0.0677
Tax = 0.21
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 盈利能力
β (beta) — 确定与市场有关的股份（资产）风险（资产），并显示了与市场收益变化有关的行动盈利能力变化的敏感性。 Beta系数不仅可以针对单独的操作计算，还可以计算投资组合。
Risk Premium — 高级风险 - 投资诉讼风险的奖励
Country Premium - 国家风险
k(f) = 2.68
β = 2.57
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.68 + 2.57 * 5.94 + 0 = 0.1796
WACC = (0.0264 / 0.1913) * (100% - 0.9323) * (1 - 0.21) + 0.1796 + 0.9323 = 10.96
Terminal Value = Discount (-0.2802 * (1 + 0.3974) / (10.96 - 0.3974)) = -0.8088
Company Value = ∑ (-0.2802 / (1 + 10.96) ^ 5) = -0.5535
Price = (Terminal Value + Company Value) / Count shares = (-0.8088 + -0.5535) / 398960000 = -3.41