NASDAQ: OHAA - OPY Acquisition Corp. I

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 = 302.8%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 10.49 + (10.49 * 302.8% / 100) = 42.25