E = Earnings
r = Expected Earnings Growth rate
Y = Current yield on AAA corporate bonds.
8.5 = Graham believed this to be the correct P/E multiple for a company with no growth.
Therefore, Intrinsic Value will rise proportionately to
- rising earnings,
- rising earnings growth rate and
- falling yields of AAA corporate bonds.