NASDAQ: CBPO - China Biologic Products Holdings

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 = 3.56
CAGR EPS = 9.82%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 3.56 * (1 + 9.82%) / (0.0458 * 2) = 42.68