SSE: 688475 - Hangzhou EZVIZ Network 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 = 0.75
CAGR EPS = 50.59%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 0.75 * (1 + 50.59%) / (0.0458 * 2) = 12.33