SSE: 688084 - Beijing Jingpin Tezhuang Technology Co.,Ltd.

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Taxa chave
Excess Key Rate — Excesso desejado da taxa básica
EPS = 0.7
CAGR EPS = 8.23%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 0.7 * (1 + 8.23%) / (0.0433 * 2) = 8.75