TSE: 8521 - The Naganobank, 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 = 146.08
CAGR EPS = -8.81%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 146.08 * (1 + -8.81%) / (0.0458 * 2) = 1454.25

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) = 0.6357
Ebitda Yield = -0.1133
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 = 0.18
Debt = 130.97
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 130.97) = 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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0 * 5.94 + 0 = 0.0275
WACC = (0.18 / 130.97) * (100% - 0) * (1 - 0.21) + 0.0275 + 0 = 0.1086
Terminal Value = Discount (0.6357 * (1 + -0.1133) / (0.1086 - -0.1133)) = 4.9
Company Value = ∑ (0.6357 / (1 + 0.1086) ^ 5) = 4.09
Price = (Terminal Value + Company Value) / Count shares = (4.9 + 4.09) / 9150000 = 982.36

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) = 1218.37
FCF Yield = 0.6495
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 = 0.18
Debt = 130.97
Market Cap = 0
Weight Debt = Market Cap / (Market Cap + Debt) = 0 / (0 + 130.97) = 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 = 0
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0 * 5.94 + 0 = 0.0275
WACC = (0.18 / 130.97) * (100% - 0) * (1 - 0.21) + 0.0275 + 0 = 0.1086
Terminal Value = Discount (1218.37 * (1 + 0.6495) / (0.1086 - 0.6495)) = 3082.69
Company Value = ∑ (1218.37 / (1 + 0.1086) ^ 5) = 2828.86
Price = (Terminal Value + Company Value) / Count shares = (3082.69 + 2828.86) / 9150000 = 646071.45