SZSE: 000728 - Guoyuan Securities Company Limited

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 = 0.55
CAGR EPS = 11.82%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 6.79 + (6.79 * 11.82% / 100) = 7.59