NASDAQ: NK - NantKwest, Inc.

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 = -0.89
CAGR EPS = -6.11
Key Rate = 0.0533
Excess Key Rate = 2
Price = -0.89 * (1 + -6.11) / (0.0533 * 2) = 30.29