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 Value-992.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-11,459.41
Live Price2,805.00
Upside / Downside -508.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-3,002.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-93,823.56
Live Price2,805.00
Upside / Downside -3,444.87%

DCF — Dividends

Base MetricDividends / Share
Base Value2,037.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value23,519.00
Live Price2,805.00
Upside / Downside 738.47%

Projected FCF

6Y Avg FCF-20,315,897,246.91
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value-3,818.25
Live Price2,805.00
Upside / Downside -236.12%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2,805.00
Upside / Downside —

Graham Number

EPS (TTM)2,094.69
Tangible Book / Share8,550.14
Graham Number20,074.18
Live Price2,805.00
Upside / Downside 615.66%

Median Price-to-Sales Value

Revenue / Share (TTM)3,293.92
10Y Median PS Ratio1.82
Median PS Value 5,996.94
Live Price2,805.00
Price / Median PS 113.79%

Graham Formula Intrinsic Value

EPS (TTM)2,094.69
Growth Rate6.20%
Growth Multiplier17.32
AAA Bond Yield5.31%
Intrinsic Value 36,276.39
Live Price2,805.00
Upside / Downside 1,193.28%

Lynch Dividend Intrinsic Value

EPS (TTM)2,094.69
EPS Growth Rate6.20%
Dividend Yield7.31%
P/E Ratio1.34
Intrinsic Value 396.54
Live Price2,805.00
Upside / Downside -85.86%