Hi all,

Thanks for clicking on my thread,

I was hoping that someone can help overcome a question that I have.

Please visit

http://www.youtube.com/watch?v=Nc8rTFNqyww and forward to 4.30. In this video Roger Montgomery is explaining his intrinsic value calculations. The question that I have is to do with the table that you see at 4.30.

How does Roger make this table, I understand why he has 8%,9% and 10% at the top and also the percentages on the left hand side. But how has he filled the table with those other "multiplier numbers"?

In the Income table just before 4.30, I know he divides the return on equity by 8,9 and 10%, but I am not sure how he is getting the numbers that fill the Growth second table.

If anyone can help, it would be greatly appreciated.

Many thanks in advance

## Bookmarks