MOEX: GAZS - ГАЗ-сервис

Price = EPS * (1 + CAGR EPS) / (Key Rate * Excess Key Rate)
EPS = Earning Per Share
CAGR EPS = CAGR 5 EPS
Key Rate — Key rate
Excess Key Rate — Desired excess of the key rate
EPS = 9.22
CAGR EPS = 90.37%
Key Rate = 0.21
Excess Key Rate = 2
Price = 9.22 * (1 + 90.37%) / (0.21 * 2) = 41.79