NASDAQ: KPP - Keurig Green Mountain

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 = 3.01
CAGR EPS = 5.71
Key Rate = 0.0533
Excess Key Rate = 2
Price = 3.01 * (1 + 5.71) / (0.0533 * 2) = 29.85