TSE: 7699 - Omni-Plus System Limited

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 = 100.49
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 100.49 * (1 + 9.16%) / (0.0458 * 2) = 100.49