SZSE: 001323 - De Rucci Healthy Sleep Co., Ltd.

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 = 3.7%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 31.46 + (31.46 * 3.7% / 100) = 32.62