JL Mag Rare-Earth Co., Ltd.

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 = 0.82
CAGR EPS = 24.48%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 13.73 + (13.73 * 24.48% / 100) = 17.08