Three textbook estimates side by side: the Graham number, Graham's growth formula, and a discounted cash-flow estimate based on earnings. Adjust every assumption; none of these methods is a prediction.
Pick a stock to prefill price, EPS, book value and available profit growth. Review desk values and edit every assumption.
Loading available stocksโฆ
Intrinsic value estimates
Current price: โน1,560.00
These are estimates, not target prices. Each relies on assumptions you can change; a margin of safety is not a guarantee of value.
DCF: the earnings stream discounted
Per share, in rupees. Terminal value is discounted to today and included in the final row.
| Year | EPS | Present value |
|---|---|---|
| Year 1 | 69.44 | โน62.00 |
| Year 2 | 77.77 | โน62.00 |
| Year 3 | 87.11 | โน62.00 |
| Year 4 | 97.56 | โน62.00 |
| Year 5 | 109.27 | โน62.00 |
| Year 6 | 122.38 | โน62.00 |
| Year 7 | 137.06 | โน62.00 |
| Terminal value | โ | โน930.00 |
Assumptions & formula
Graham number = โ(22.5 ร EPS ร book value per share)
Graham growth = EPS ร (8.5 + 2g) ร 4.4 รท Y (g and Y in %)
DCF = ฮฃ EPSโ รท (1 + r)แต + terminal value discounted to today- DCF discounts earnings per share as a stand-in for free cash flow per share. Companies with large reinvestment or capital expenditure needs may differ materially.
- Graham's 4.4 was the historical AAA bond yield; the formula scales by the current yield entered above.
- Desk profit growth is a recent historical figure, not a forecast. Replace it with your own long-term assumption.
Calculators are for information and planning. Outputs depend on the inputs and assumptions you enter and are not a recommendation to buy, sell or hold any security or product. Streetgains Technologies Private Limited is a SEBI Registered Research Analyst (INH000017082); it is not a loan provider, tax adviser or mutual fund distributor.