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 Value1,111.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12,832.65
Live Price4,570.00
Upside / Downside 180.80%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value502.89
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5,803.60
Live Price4,570.00
Upside / Downside 26.99%

DCF — Dividends

Base MetricDividends / Share
Base Value1,151.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13,285.49
Live Price4,570.00
Upside / Downside 190.71%

Projected FCF

6Y Avg FCF6,125,217,699.12
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value13,033.56
Live Price4,570.00
Upside / Downside 185.20%

Peter Lynch Fair Value

EPS (TTM)916.11
Growth Rate Used11.58%
PEG1.00
Fair Value10,604.39
Live Price4,570.00
Upside / Downside 132.04%

Graham Number

EPS (TTM)915.19
Tangible Book / Share9,133.13
Graham Number13,713.76
Live Price4,570.00
Upside / Downside 200.08%

Median Price-to-Sales Value

Revenue / Share (TTM)6,033.12
10Y Median PS Ratio0.64
Median PS Value 3,831.88
Live Price4,570.00
Price / Median PS -16.15%

Graham Formula Intrinsic Value

EPS (TTM)915.19
Growth Rate-1.57%
Growth Multiplier4.44
AAA Bond Yield5.31%
Intrinsic Value 4,061.74
Live Price4,570.00
Upside / Downside -11.12%

Lynch Dividend Intrinsic Value

EPS (TTM)915.19
EPS Growth Rate-1.57%
Dividend Yield7.67%
P/E Ratio4.99
Intrinsic Value 277.68
Live Price4,570.00
Upside / Downside -93.92%