SSE: 2607 - Shanghai Pharmaceuticals Holding Co., Ltd

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
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 = 1.72
CAGR EPS = 0%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 1.72 * (1 + 0%) / (0.0458 * 2) = 18.78