NYSE: KNSW - KnightSwan Acquisition Corporation

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 = -0.0263
CAGR EPS = 172.39%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 10.57 + (10.57 * 172.39% / 100) = 28.78