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 Value14.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value168.89
Live Price112.60
Upside / Downside 49.99%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value11.82
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value136.36
Live Price112.60
Upside / Downside 21.10%

DCF — Dividends

Base MetricDividends / Share
Base Value18.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value216.17
Live Price112.60
Upside / Downside 91.98%

Projected FCF

6Y Avg FCF22,759,817,985.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value236.34
Live Price112.60
Upside / Downside 109.89%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price112.60
Upside / Downside —

Graham Number

EPS (TTM)12.97
Tangible Book / Share210.08
Graham Number247.60
Live Price112.60
Upside / Downside 119.89%

Median Price-to-Sales Value

Revenue / Share (TTM)52.35
10Y Median PS Ratio3.69
Median PS Value 193.37
Live Price112.60
Price / Median PS 71.73%

Graham Formula Intrinsic Value

EPS (TTM)12.97
Growth Rate-0.78%
Growth Multiplier5.74
AAA Bond Yield5.31%
Intrinsic Value 74.47
Live Price112.60
Upside / Downside -33.86%

Lynch Dividend Intrinsic Value

EPS (TTM)12.97
EPS Growth Rate-0.78%
Dividend Yield6.56%
P/E Ratio8.68
Intrinsic Value 6.50
Live Price112.60
Upside / Downside -94.23%