SZSE: 301286 - Sichuan Qiaoyuan Gas Co.,Ltd.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
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 = 0.35
CAGR EPS = 45.35%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.35 * (1 + 45.35%) / (0.0433 * 2) = 5.87