NASDAQ: GSD - Global System Dynamics, 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 = 0
CAGR EPS = 87.33%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 11.16 + (11.16 * 87.33% / 100) = 20.91