SZSE: 301165 - Ruijie Networks 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 = 1.08
CAGR EPS = 342.24%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 1.08 * (1 + 342.24%) / (0.0433 * 2) = 55.15