MOEX: VDSB - Владимирэнергосбыт

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 = -23.17
CAGR EPS = 43.48
Key Rate = 0.16
Excess Key Rate = 2
Price = -23.17 * (1 + 43.48) / (0.16 * 2) = 0.9958