SZSE: 0548 - Shenzhen Expressway Corporation Limited

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Taux directeur
Excess Key Rate — Dépassement souhaité du taux directeur
EPS = 0.93
CAGR EPS = 0%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.93 * (1 + 0%) / (0.0433 * 2) = 10.74