NYSE: WCG - WellCare

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 = 12.32
CAGR EPS = 35.78
Key Rate = 0.0533
Excess Key Rate = 2
Price = 12.32 * (1 + 35.78) / (0.0533 * 2) = 156.92