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 Value1,016.33
Growth Rate10.97%
DCF Multiplier17.07
Intrinsic Value17,352.33
Live Price4,620.00
Upside / Downside 275.59%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-258.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2,980.52
Live Price4,620.00
Upside / Downside -164.51%

DCF — Dividends

Base MetricDividends / Share
Base Value1,218.24
Growth Rate18.95%
DCF Multiplier29.13
Intrinsic Value35,485.08
Live Price4,620.00
Upside / Downside 668.08%

Projected FCF

6Y Avg FCF20,579,541,888.66
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value29,231.42
Live Price4,620.00
Upside / Downside 532.71%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4,620.00
Upside / Downside —

Graham Number

EPS (TTM)916.55
Tangible Book / Share6,278.34
Graham Number11,378.68
Live Price4,620.00
Upside / Downside 146.29%

Median Price-to-Sales Value

Revenue / Share (TTM)35,209.55
10Y Median PS Ratio0.26
Median PS Value 9,327.11
Live Price4,620.00
Price / Median PS 101.89%

Graham Formula Intrinsic Value

EPS (TTM)916.55
Growth Rate6.42%
Growth Multiplier17.68
AAA Bond Yield5.31%
Intrinsic Value 16,204.23
Live Price4,620.00
Upside / Downside 250.74%

Lynch Dividend Intrinsic Value

EPS (TTM)916.55
EPS Growth Rate6.42%
Dividend Yield9.01%
P/E Ratio5.04
Intrinsic Value 721.84
Live Price4,620.00
Upside / Downside -84.38%