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 — المطلوب تجاوز معدل المفتاح
EPS = 0.11
CAGR EPS = 175.35%
Key Rate = 0.0389
Excess Key Rate = 2
Price = 0.11 * (1 + 175.35%) / (0.0389 * 2) = 3.89