SZSE: 002044 - Meinian Onehealth Healthcare Holdings Co., Ltd.

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 = -0.07
CAGR EPS = 86.03%
Key Rate = 0.0483
Excess Key Rate = 2
Price = 5.01 + (5.01 * 86.03% / 100) = 9.31