SZSE: 001286 - Shaanxi Energy Investment Co., Ltd.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Tasa clave
Excess Key Rate — Exceso deseado de la tasa clave
EPS = 0
CAGR EPS = 9.16%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 9.33 + (9.33 * 9.16% / 100) = 10.18