SZSE: 000166 - Shenwan Hongyuan Group Co., Ltd.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Leitzins
Excess Key Rate — Gewünschte Überschreitung des Leitzinses
EPS = 0.15
CAGR EPS = -4.53%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.15 * (1 + -4.53%) / (0.0433 * 2) = 1.65