NASDAQ: ADGI - Adagio Therapeutics, Inc.

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 = -3.09
CAGR EPS = 28.67%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 3.48 + (3.48 * 28.67% / 100) = 4.48