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 = 1.76
CAGR EPS = 0%
Key Rate = 0.0362
Excess Key Rate = 2
Price = 1.76 * (1 + 0%) / (0.0362 * 2) = 24.31