MOEX: VJGZ - Варьеганнефтегаз

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Taxa chave
Excess Key Rate — Excesso desejado da taxa básica
EPS = 0
CAGR EPS = 42%
Key Rate = 0.21
Excess Key Rate = 2
Price = 2210.5 + (2210.5 * 42% / 100) = 3138.91