OTC: PMTYF - Playmates Toys Limited

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 = 0.0244
CAGR EPS = 23.17%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.08 + (0.08 * 23.17% / 100) = 0.0985

Price = (DPS * (1 + g)) / (Cost Of Equity - g)
Price - 价格公道
DPS — 当期股息
g — 预期增长率
DPS = 0.0212
g = 0.7384
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 = -0.648
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -0.648 * 5.94 + 0 = -0.0096
Price = (0.0212 * (1 + 0.7384)) / (-0.0096 - 0.7384) = 0.0493

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) = 0.1167
Ebitda Yield = 0.3202
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 = 0.000159
Debt = 0.0203
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0203) = 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) = 2.89
β = -0.648
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -0.648 * 5.94 + 0 = -0.0096
WACC = (0.000159 / 0.0203) * (100% - 0) * (1 - 0.21) + -0.0096 + 0 = 0.6188
Terminal Value = Discount (0.1167 * (1 + 0.3202) / (0.6188 - 0.3202)) = 0.4758
Company Value = ∑ (0.1167 / (1 + 0.6188) ^ 5) = 0.3534
Price = (Terminal Value + Company Value) / Count shares = (0.4758 + 0.3534) / 1180270000 = 0.7026

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) = 0.026
FCF Yield = 0.1688
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 = 0.000159
Debt = 0.0203
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.0203) = 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) = 2.89
β = -0.648
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -0.648 * 5.94 + 0 = -0.0096
WACC = (0.000159 / 0.0203) * (100% - 0) * (1 - 0.21) + -0.0096 + 0 = 0.6188
Terminal Value = Discount (0.026 * (1 + 0.1688) / (0.6188 - 0.1688)) = 0.1809
Company Value = ∑ (0.026 / (1 + 0.6188) ^ 5) = 0.0954
Price = (Terminal Value + Company Value) / Count shares = (0.1809 + 0.0954) / 1180270000 = 0.2341