TSE: 9227 - Microwave Chemical Co., Ltd.

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 = -61.12
CAGR EPS = 8.66%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 992.5 + (992.5 * 8.66% / 100) = 1078.45

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) = 26.8
Ebitda Yield = -3.01
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 = 0.0075
Debt = 0.5254
Market Cap = 27.89
Weight Debt = Market Cap / (Market Cap + Debt) = 27.89 / (27.89 + 0.5254) = 0.9815
Weight Cost Debt = 100% - 0.9815 = 0.0185
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 = -3.3
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -3.3 * 5.94 + 0 = -0.1671
WACC = (0.0075 / 0.5254) * (100% - 0.9815) * (1 - 0.21) + -0.1671 + 0.9815 = 0.9481
Terminal Value = Discount (26.8 * (1 + -3.01) / (0.9481 - -3.01)) = -17.03
Company Value = ∑ (26.8 / (1 + 0.9481) ^ 5) = 17.57
Price = (Terminal Value + Company Value) / Count shares = (-17.03 + 17.57) / 15460000 = 34.91

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) = -0.0422
FCF Yield = -0.1415
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 = 0.0075
Debt = 0.5254
Market Cap = 27.89
Weight Debt = Market Cap / (Market Cap + Debt) = 27.89 / (27.89 + 0.5254) = 0.9815
Weight Cost Debt = 100% - 0.9815 = 0.0185
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 = -3.3
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.89 + -3.3 * 5.94 + 0 = -0.1671
WACC = (0.0075 / 0.5254) * (100% - 0.9815) * (1 - 0.21) + -0.1671 + 0.9815 = 0.9481
Terminal Value = Discount (-0.0422 * (1 + -0.1415) / (0.9481 - -0.1415)) = -0.2287
Company Value = ∑ (-0.0422 / (1 + 0.9481) ^ 5) = -0.2855
Price = (Terminal Value + Company Value) / Count shares = (-0.2287 + -0.2855) / 15460000 = -33.26