MOEX: CHZN - ЧЦЗ

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 = 42%
Key Rate = 0.21
Excess Key Rate = 2
Price = 510 + (510 * 42% / 100) = 724.2