NYSE: VIAB - Viacom

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 = 3.83
CAGR EPS = 1.1902
Key Rate = 0.0533
Excess Key Rate = 2
Price = 3.83 * (1 + 1.1902) / (0.0533 * 2) = 36.36