SZSE: 000728 - Guoyuan Securities Company Limited

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 = 0.55
CAGR EPS = 11.82%
Key Rate = 0.0483
Excess Key Rate = 2
Price = 0.55 * (1 + 11.82%) / (0.0483 * 2) = 6.37