Download as xls, pdf, or txt
Download as xls, pdf, or txt
You are on page 1of 2

Intrinsic value= Current Earnings x (8.

5 + 2 x Expected Annual Growth Rate)

Current Earnings
Expected AGR

Intrinsic Value

G = (P/E - 8.5) / 2.

P/E
G
0.31
21.425

15.9185

51.35
21.425

You might also like