Галс Девелопмент

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 = 0
CAGR EPS = 46.73%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 913 + (913 * 46.73% / 100) = 1339.62