MOEX: SZPR - Северо-Западное Пароходство

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 = 108.88
CAGR EPS = -2.46
Key Rate = 0.16
Excess Key Rate = 2
Price = 108.88 * (1 + -2.46) / (0.16 * 2) = 331.89