NYSE: RHT - Red Hat

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 = 2.5
CAGR EPS = 18.5
Key Rate = 0.0533
Excess Key Rate = 2
Price = 2.5 * (1 + 18.5) / (0.0533 * 2) = 27.79