US: BEOB - BEO Bancorp

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 = 32.15%
Key Rate = 0.0433
Excess Key Rate = 2
Price = 59.85 + (59.85 * 32.15% / 100) = 79.09