NYSE: VGAC - VG Acquisition Corp.

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 = 672.01%
Key Rate = 0.0458
Excess Key Rate = 2
Price = 10.99 + (10.99 * 672.01% / 100) = 84.84