Intrinsic Value Calculator - Earnings Growth Model

Estimate a stock's intrinsic value by projecting earnings growth, applying a terminal P/E multiple, and discounting future value back to today.

Last updatedHow we build & check our tools
%
%
$

Why the Price Tag Isn't the Value

A stock trades at $180. Is that expensive? You have no idea yet, and neither does the person who sold it to you. Price is what the market is asking today. Intrinsic value is what the business is actually worth based on the cash it will earn. The whole game of value investing is finding the gap between the two.

This calculator uses an earnings growth model, the same logic behind a discounted cash flow analysis but built around earnings per share. You give it four things: today's EPS, a growth rate, the number of years you expect that growth to last, and a terminal P/E multiple the market is likely to assign once growth normalizes. The tool projects EPS forward, multiplies the final year by the terminal multiple to get a future price, then discounts that price back to today using your required rate of return.

Here is a worked example. Suppose a company earns $6.00 per share today, you expect 10% annual earnings growth for 10 years, and a terminal P/E of 18. Projected EPS in year 10 is roughly $15.56. Multiply by 18 and the future price is about $280. Now discount that back 10 years at a 10% required return: divide by 1.10 to the 10th power, which is about 2.59. Intrinsic value lands near $108 per share. If the stock trades at $180, the model says you are paying a steep premium over what the math supports.

The discount rate is doing heavy lifting here. Raise your required return from 10% to 12% and that same $280 future price shrinks to roughly $90 today, a 17% haircut from changing one assumption. This is the uncomfortable truth: intrinsic value is not a single number handed down from the market. It is a range that shifts with the assumptions you feed it, which is exactly why running the calculation yourself beats trusting a headline price target.

Notice what the model deliberately ignores. It does not care what the stock did last week or what a pundit predicts for next quarter. It cares about earnings, growth, and time. That focus is a feature, not a bug. Short-term price swings are driven by sentiment that washes out over a decade, while the cash a business throws off is what ultimately anchors its value. By forcing you to commit to a growth rate and a holding period, the calculator turns a fuzzy gut feeling about a company into four explicit, defensible numbers you can revisit and revise.

Famous investors anchor everything on this gap. The point is never to nail the value to the penny. The point is to buy only when the market price sits comfortably below your estimate, leaving room to be wrong and still come out ahead. When the gap is wide, you have a candidate worth deeper research. When the market price already sits above your most generous estimate, the honest move is to pass and wait, no matter how compelling the story sounds.

Build a Margin of Safety Into Every Estimate

One number is a guess. Three numbers are a decision. Smart users do not run this calculator once. They run it three times: a conservative case, a base case, and an optimistic case, then act on the conservative one.

Start with the assumptions you are most tempted to inflate. Growth rate is the usual culprit. A company that grew earnings 25% last year almost never sustains that for a full decade. The S&P 500 has grown earnings around 6 to 7% annually over long stretches, so a 10-year projection above 15% deserves real skepticism. When in doubt, fade your growth rate toward that long-run average as the years go out.

Treat the terminal P/E as a reversion, not a continuation. A high-flyer trading at 40 times earnings today will not trade at 40 times forever. Mature, profitable businesses tend to settle into the high teens to low twenties. Plugging in a terminal multiple of 35 is how optimistic models manufacture values that never materialize.

Then demand a margin of safety. If your conservative case puts intrinsic value at $108 and the stock trades at $95, you have roughly 12% of cushion. Value investors often want 25% or more before buying, meaning they would wait for the low $80s. That gap is your protection against the assumptions you got wrong.

The required return is your last line of defense. A riskier, less predictable business deserves a higher hurdle rate, which automatically shrinks the value you are willing to assign it. A stable, wide-moat company with decades of consistent earnings can justify a lower rate. Do not use the same discount rate for a speculative biotech and a century-old consumer brand. Matching the rate to the risk is how you avoid overpaying for uncertainty dressed up as growth.

  • Conservative case: lower growth, lower terminal multiple, higher required return.
  • Base case: your honest best estimate of all three.
  • Optimistic case: useful only to see the upside, never to justify the purchase.

This calculator provides estimates based on the information you enter. For advice tailored to your situation, consult a qualified financial professional.

Frequently Asked Questions

Common questions about the Intrinsic Value Calculator - Earnings Growth Model

Intrinsic value is an estimate of what a stock is truly worth based on the cash and earnings the underlying business will generate, rather than its current market price. If a stock trades at $180 but your model values it near $108, the market is asking far more than the business fundamentals support. Investors buy when price sits below intrinsic value.

Sources & References

Investing concepts and definitions

Plain-language definitions of investment products, returns, risk, and fees from the U.S. SEC’s investor education service.