Warren Buffett Formula

Equation for calculate warren buffett is,

Warren Buffett Intrinsic Value =C * ( 1 - ( 1 / ( Discount / 100 + 1 )^year ) ) / ( Discount / 100 ) + CBV * ( Percentage Change + 1)^ year / ( Discount / 100 + 1 )^year

Where,
C= Cash taken out of Buisness
Percentage Change = Average Percent Change in book value per year / 100
CBV = Current Book Value