SZSE: 002252 - Shanghai RAAS Blood Products Co Ltd Class A

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 = 38.41%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 6.84 + (6.84 * 38.41% / 100) = 9.47