Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — معدل المفتاح
Excess Key Rate — المطلوب تجاوز معدل المفتاح
EPS = 0
CAGR EPS = 31.63%
Key Rate = 0.0364
Excess Key Rate = 2
Price = 1.33 + (1.33 * 31.63% / 100) = 1.75