Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — 关键率
Excess Key Rate — 超出关键率的期望
EPS = 101.6
CAGR EPS = 13.15%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 101.6 * (1 + 13.15%) / (0.0364 * 2) = 1579.12