NASDAQ: WORX - SCWorx Corp.

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — キーレート
Excess Key Rate — 必要なキーレートの超過
EPS = 0
CAGR EPS = 10.61%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 2.12 + (2.12 * 10.61% / 100) = 2.35