SZSE: 002673 - Western Securities 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 = 0.18
CAGR EPS = 8.39%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.18 * (1 + 8.39%) / (0.0433 * 2) = 2.25