Intrinsic Value Calculator

Calculate intrinsic value using EPS growth and discount rate

Current earnings per share (EPS)

Assumed perpetual dividend growth (%)

Forecast years

Assumed terminal P/E

Assumed discount rate (%)

Assumed terminal EPS

8.0526

Terminal-price scenario

120.7883

Present-value scenario

This is a scenario using only your assumptions, not a forecast or recommendation. Enter rates, fees, prices, and contract terms that apply to you.

This is a simple EPS-growth and terminal-P/E scenario, not a determination of intrinsic value. Dilution, debt, cash flow, cost of capital, and cycles are not added automatically.