Jiangsu NanFang Precision Co.,Ltd.

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 = 43.24%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 11.82 + (11.82 * 43.24% / 100) = 16.92