MOEX: RTGZ - Газпром РнД (Ростовоблгаз)

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 = 18824.25
CAGR EPS = 23.47
Key Rate = 0.16
Excess Key Rate = 2
Price = 18824.25 * (1 + 23.47) / (0.16 * 2) = 19472.5