STU: BVB - Borussia Dortmund

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 = 0
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 3.94 + (3.94 * 9.16% / 100) = 4.3