SZSE: 300313 - Xinjiang Tianshan Animal Husbandry Bio-engineering 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 = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 5.64 + (5.64 * 9.16% / 100) = 6.16