MOEX: KRSG - Красноярская ГЭС

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 = 11.52
CAGR EPS = 6.8
Key Rate = 0.16
Excess Key Rate = 2
Price = 11.52 * (1 + 6.8) / (0.16 * 2) = 38.45