Not a bug

Alphabet - High Graham Valuation

4 years ago • updated by 4 years ago • 1

OSV's Graham Valuation for Alphabet is $3619.26

When I calculate it (with adjusted OSV graham formula) I get $957.47

All data drawn from OSV

V = EPS(7+1g)4.4 / Y

= 49.55[7+1(20.23%)4.4] / 1.64

= $957.47

All help on this one please guys?

Vote

Not a bug

We answered this over email but didn't see that it was posted here, too.

The answer is that the 20.23% growth needs to be represented as 20.23 not .2023, like the other percentages (1.64 and 4.4).