MOEX: PAZA - Павловский автобус

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Taux directeur
Excess Key Rate — Dépassement souhaité du taux directeur
EPS = 0
CAGR EPS = 42%
Key Rate = 0.21
Excess Key Rate = 2
Price = 11410 + (11410 * 42% / 100) = 16202.2