Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Ключевая ставка
Excess Key Rate — Желаемое превышение ключевой ставки
EPS = -0.3
CAGR EPS = 7.78%
Key Rate = 0.0389
Excess Key Rate = 2
Price = 8.37 + (8.37 * 7.78% / 100) = 9.02