SZSE: 201872 - China Merchants Port Group 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 = 1.63
CAGR EPS = 3.57%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 9.3 + (9.3 * 3.57% / 100) = 9.63

Price = (DPS * (1 + g)) / (Cost Of Equity - g)
Price - 价格公道
DPS — 当期股息
g — 预期增长率
DPS = 0.5
g = 0.2944
Cost Of Equity — 贴现率
Cost Of Equity = k(f) + β * Risk Premium + Country Premium (Damodaran table)
k(f) — 无风险回报率
β (beta) — 确定股票（资产）相对于市场的风险度量，并显示股票盈利能力变化相对于市场盈利能力变化的敏感性。
Risk Premium — 风险溢价——投资股票的风险溢价
Country Premium - 国家风险
k(f) = 2.75
β = 0.8191
Risk Premium = 5.94
Country Premium = 0
Cost Of Equity = 2.75 + 0.8191 * 5.94 + 0 = 0.0762
Price = (0.5 * (1 + 0.2944)) / (0.0762 - 0.2944) = 2.97