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 Value3,515.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value40,575.98
Live Price35,650.00
Upside / Downside 13.82%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5,393.53
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value168,548.17
Live Price35,650.00
Upside / Downside 372.79%

DCF — Dividends

Base MetricDividends / Share
Base Value5,933.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value185,429.32
Live Price35,650.00
Upside / Downside 420.14%

Projected FCF

6Y Avg FCF395,719,060,532.16
Growth Rate10.20%
Growth Multiple12.69
Intrinsic Value198,808.32
Live Price35,650.00
Upside / Downside 457.67%

Peter Lynch Fair Value

EPS (TTM)3,206.83
Growth Rate Used25.00%
PEG1.00
Fair Value80,170.75
Live Price35,650.00
Upside / Downside 124.88%

Graham Number

EPS (TTM)3,206.91
Tangible Book / Share43,061.20
Graham Number55,741.38
Live Price35,650.00
Upside / Downside 56.36%

Median Price-to-Sales Value

Revenue / Share (TTM)461,884.94
10Y Median PS Ratio0.07
Median PS Value 31,371.83
Live Price35,650.00
Price / Median PS -12.00%

Graham Formula Intrinsic Value

EPS (TTM)3,206.91
Growth Rate8.58%
Growth Multiplier21.26
AAA Bond Yield5.31%
Intrinsic Value 68,165.80
Live Price35,650.00
Upside / Downside 91.21%

Lynch Dividend Intrinsic Value

EPS (TTM)3,206.91
EPS Growth Rate8.58%
Dividend Yield8.77%
P/E Ratio11.12
Intrinsic Value 6,232.73
Live Price35,650.00
Upside / Downside -82.52%