MOEX: OSMP - ОМПК

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — कुंजी दर
Excess Key Rate — मुख्य दर की वांछित अधिकता
EPS = 2.1
CAGR EPS = 191.37%
Key Rate = 0.21
Excess Key Rate = 2
Price = 2.1 * (1 + 191.37%) / (0.21 * 2) = 14.57