MOEX: DSKY - Детский Мир

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Nøkkelrente
Excess Key Rate — Ønsket overskridelse av styringsrenten
EPS = 11.23
CAGR EPS = 42%
Key Rate = 0.21
Excess Key Rate = 2
Price = 53.86 + (53.86 * 42% / 100) = 76.48