LSE: 0ABT - Kalray S.A.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Ключевая ставка
Excess Key Rate — Желаемое превышение ключевой ставки
EPS = 0
CAGR EPS = 9.66%
Key Rate = 0.0483
Excess Key Rate = 2
Price = 14.6 + (14.6 * 9.66% / 100) = 16.01