Красноярская ГЭС

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 = 11.52
CAGR EPS = 18.36%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 11.52 * (1 + 18.36%) / (0.0433 * 2) = 157.44