V = Intrinsic Value
EPS = Trailing 12-month Earnings per Share
8.5 = Graham’s assumption of the P/E Ratio for a mature business
2g = 2 x the company’s projected earnings growth rate
4.4 = Graham’s estimate of a risk-free rate
Y = Required Return. Risk Free Rate + Inflation Rate + Investor Premium.