SSE: 600674 - Sichuan Chuantou Energy Co.,Ltd.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
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 = 0.9607
CAGR EPS = 7.47%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.9607 * (1 + 7.47%) / (0.0433 * 2) = 11.92

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) = 6.1
Ebitda Yield = 0.0503
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 = 0.6272
Debt = 17.95
Market Cap = 66.24
Weight Debt = Market Cap / (Market Cap + Debt) = 66.24 / (66.24 + 17.95) = 0.7868
Weight Cost Debt = 100% - 0.7868 = 0.2132
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) = 3
β = -0.4628
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -0.4628 * 5.94 + 0 = 0.0025
WACC = (0.6272 / 17.95) * (100% - 0.7868) * (1 - 0.21) + 0.0025 + 0.7868 = 2.74
Terminal Value = Discount (6.1 * (1 + 0.0503) / (2.74 - 0.0503)) = 243.85
Company Value = ∑ (6.1 / (1 + 2.74) ^ 5) = 25.5
Price = (Terminal Value + Company Value) / Count shares = (243.85 + 25.5) / 4580130000 = 58.81

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) = 0.0041
FCF Yield = -1.51
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 = 0.6272
Debt = 17.95
Market Cap = 66.24
Weight Debt = Market Cap / (Market Cap + Debt) = 66.24 / (66.24 + 17.95) = 0.7868
Weight Cost Debt = 100% - 0.7868 = 0.2132
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) = 3
β = -0.4628
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 3 + -0.4628 * 5.94 + 0 = 0.0025
WACC = (0.6272 / 17.95) * (100% - 0.7868) * (1 - 0.21) + 0.0025 + 0.7868 = 2.74
Terminal Value = Discount (0.0041 * (1 + -1.51) / (2.74 - -1.51)) = -0.0012
Company Value = ∑ (0.0041 / (1 + 2.74) ^ 5) = 0.0408
Price = (Terminal Value + Company Value) / Count shares = (-0.0012 + 0.0408) / 4580130000 = 0.0086