Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value51.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value595.20
Live Price60.50
Upside / Downside 883.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value19.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value221.83
Live Price60.50
Upside / Downside 266.67%

DCF — Dividends

Base MetricDividends / Share
Base Value11.64
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value134.33
Live Price60.50
Upside / Downside 122.03%

Projected FCF

6Y Avg FCF39,668,627,571.43
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value201.10
Live Price60.50
Upside / Downside 232.40%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price60.50
Upside / Downside —

Graham Number

EPS (TTM)7.89
Tangible Book / Share40.27
Graham Number84.55
Live Price60.50
Upside / Downside 39.76%

Median Price-to-Sales Value

Revenue / Share (TTM)146.91
10Y Median PS Ratio0.88
Median PS Value 129.43
Live Price60.50
Price / Median PS 113.93%

Graham Formula Intrinsic Value

EPS (TTM)7.89
Growth Rate0.47%
Growth Multiplier7.82
AAA Bond Yield5.31%
Intrinsic Value 61.72
Live Price60.50
Upside / Downside 2.01%

Lynch Dividend Intrinsic Value

EPS (TTM)7.89
EPS Growth Rate0.47%
Dividend Yield7.82%
P/E Ratio7.66
Intrinsic Value 5.02
Live Price60.50
Upside / Downside -91.70%