NASDAQ: EMBCV - Embecta Corp.

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 = 7.17
CAGR EPS = -1.3806
Key Rate = 0.0533
Excess Key Rate = 2
Price = 7.17 * (1 + -1.3806) / (0.0533 * 2) = 66.33