MOEX: DZRD - ДЗРД - Донской завод радиодеталей

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Leitzins
Excess Key Rate — Gewünschte Überschreitung des Leitzinses
EPS = -1086.17
CAGR EPS = 42%
Key Rate = 0.21
Excess Key Rate = 2
Price = 5137.5 + (5137.5 * 42% / 100) = 7295.25