SZSE: 000563 - Shaanxi International Trust Co.,Ltd.

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 = 0.23
CAGR EPS = 3.37%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.23 * (1 + 3.37%) / (0.0433 * 2) = 2.75