LSE: GLPR - Global Ports

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Ключевая ставка
Excess Key Rate — Желаемое превышение ключевой ставки
EPS = 0.72
CAGR EPS = 34.49
Key Rate = 0.0533
Excess Key Rate = 2
Price = 0.72 * (1 + 34.49) / (0.0533 * 2) = 9.08