MOEX: APTK - Аптеки 36 и 6

Price = Avg Price + (Avg Price * CAGR EPS% / 100)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Key rate
Excess Key Rate — Desired excess of the key rate
EPS = 0
CAGR EPS = 15.31%
Key Rate = 0.21
Excess Key Rate = 2
Price = 11.8 + (11.8 * 15.31% / 100) = 13.6