OTC: TSNDF - TerrAscend 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 = -0.316
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 1.52 + (1.52 * 9.16% / 100) = 1.66

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) = -1.32
Ebitda Yield = 0.4065
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 = 0.0351
Debt = 0.2066
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.2066) = 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 = -1.57
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -1.57 * 5.94 + 0 = -0.0673
WACC = (0.0351 / 0.2066) * (100% - 0) * (1 - 0.21) + -0.0673 + 0 = 13.42
Terminal Value = Discount (-1.32 * (1 + 0.4065) / (13.42 - 0.4065)) = -3.64
Company Value = ∑ (-1.32 / (1 + 13.42) ^ 5) = -2.4
Price = (Terminal Value + Company Value) / Count shares = (-3.64 + -2.4) / 288330000 = -20.94

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) = 0.0359
FCF Yield = 0.1474
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 = 0.0351
Debt = 0.2066
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0.2066) = 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 = -1.57
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.6 + -1.57 * 5.94 + 0 = -0.0673
WACC = (0.0351 / 0.2066) * (100% - 0) * (1 - 0.21) + -0.0673 + 0 = 13.42
Terminal Value = Discount (0.0359 * (1 + 0.1474) / (13.42 - 0.1474)) = 1.66
Company Value = ∑ (0.0359 / (1 + 13.42) ^ 5) = 0.0934
Price = (Terminal Value + Company Value) / Count shares = (1.66 + 0.0934) / 288330000 = 6.09