MOEX: ZAYM - Займер

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 = 38
CAGR EPS = 2.82%
Key Rate = 0.21
Excess Key Rate = 2
Price = 38 * (1 + 2.82%) / (0.21 * 2) = 93.03