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
CAGR EPS = 7.28%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 12.98 + (12.98 * 7.28% / 100) = 13.92