OTC_MOEX: ORUP - ОРГ

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 = -37.3
CAGR EPS = 10.66%
Key Rate = 0.0533
Excess Key Rate = 2
Price = 1.976 + (1.976 * 10.66% / 100) = 2.19