MOEX: CARM - КарМани | CarMoney

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — معدل المفتاح
Excess Key Rate — الفائض المرغوب فيه من سعر الفائدة الرئيسي
EPS = 0.3409
CAGR EPS = 37.3%
Key Rate = 0.21
Excess Key Rate = 2
Price = 0.3409 * (1 + 37.3%) / (0.21 * 2) = 1.11