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 Value4.19
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value48.31
Live Price29.20
Upside / Downside 65.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value26.05
Live Price29.20
Upside / Downside -10.78%

DCF — Dividends

Base MetricDividends / Share
Base Value5.88
Growth Rate8.52%
DCF Multiplier14.52
Intrinsic Value85.44
Live Price29.20
Upside / Downside 192.59%

Projected FCF

6Y Avg FCF4,473,684,550.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value78.03
Live Price29.20
Upside / Downside 167.23%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price29.20
Upside / Downside —

Graham Number

EPS (TTM)4.41
Tangible Book / Share54.02
Graham Number73.21
Live Price29.20
Upside / Downside 150.72%

Median Price-to-Sales Value

Revenue / Share (TTM)77.32
10Y Median PS Ratio0.60
Median PS Value 46.77
Live Price29.20
Price / Median PS 60.17%

Graham Formula Intrinsic Value

EPS (TTM)4.41
Growth Rate0.31%
Growth Multiplier7.55
AAA Bond Yield5.31%
Intrinsic Value 33.28
Live Price29.20
Upside / Downside 13.98%

Lynch Dividend Intrinsic Value

EPS (TTM)4.41
EPS Growth Rate0.31%
Dividend Yield6.94%
P/E Ratio6.62
Intrinsic Value 2.12
Live Price29.20
Upside / Downside -92.75%