SZSE: 000875 - Jilin Electric Power Co.,Ltd.

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 = 0.27
CAGR EPS = 27.13%
Key Rate = 0.0483
Excess Key Rate = 2
Price = 0.27 * (1 + 27.13%) / (0.0483 * 2) = 3.55