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 = 0.0159
CAGR EPS = -54.38%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 0.0159 * (1 + -54.38%) / (0.0364 * 2) = 0.0997