MOEX: BRZL - Бурятзолото

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 = 83.96
CAGR EPS = 400.28%
Key Rate = 0.21
Excess Key Rate = 2
Price = 83.96 * (1 + 400.28%) / (0.21 * 2) = 1000.07