MOEX: GAZT - Газ-Тек

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 = 1.01
CAGR EPS = 21.24%
Key Rate = 0.21
Excess Key Rate = 2
Price = 1.01 * (1 + 21.24%) / (0.21 * 2) = 2.92