OTC: TVIPF - TVI Pacific 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 = -0.0124
CAGR EPS = 23.52%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.0126 + (0.0126 * 23.52% / 100) = 0.0155

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) = 0.0016
Ebitda Yield = -1.91
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 = 0.000173
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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 = -12.06
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -12.06 * 5.94 + 0 = -0.6891
WACC = (0.000173 / 0) * (100% - 0) * (1 - 0.21) + -0.6891 + 0 = 0
Terminal Value = Discount (0.0016 * (1 + -1.91) / (0 - -1.91)) = -0.000758
Company Value = ∑ (0.0016 / (1 + 0) ^ 5) = 0.002
Price = (Terminal Value + Company Value) / Count shares = (-0.000758 + 0.002) / 690050000 = 0.0018

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) = -0.0072
FCF Yield = 0.3715
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 = 0.000173
Debt = 0
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 0) = 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 = -12.06
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + -12.06 * 5.94 + 0 = -0.6891
WACC = (0.000173 / 0) * (100% - 0) * (1 - 0.21) + -0.6891 + 0 = 0
Terminal Value = Discount (-0.0072 * (1 + 0.3715) / (0 - 0.3715)) = -0.0265
Company Value = ∑ (-0.0072 / (1 + 0) ^ 5) = -0.021
Price = (Terminal Value + Company Value) / Count shares = (-0.0265 + -0.021) / 690050000 = -0.0689