Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键率
Excess Key Rate — 超出关键率的期望
EPS = 0
CAGR EPS = 7.28%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 1449 + (1449 * 7.28% / 100) = 1554.49