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 Value9,639.92
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value301,248.28
Live Price39,850.00
Upside / Downside 655.96%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-36,870.22
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-1,152,197.29
Live Price39,850.00
Upside / Downside -2,991.34%

DCF — Dividends

Base MetricDividends / Share
Base Value13,306.06
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value415,815.37
Live Price39,850.00
Upside / Downside 943.45%

Projected FCF

6Y Avg FCF-2,958,985,820,447.39
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-1,151,055.09
Live Price39,850.00
Upside / Downside -2,988.47%

Peter Lynch Fair Value

EPS (TTM)10,295.36
Growth Rate Used18.28%
PEG1.00
Fair Value188,185.03
Live Price39,850.00
Upside / Downside 372.23%

Graham Number

EPS (TTM)10,295.15
Tangible Book / Share71,117.41
Graham Number128,349.91
Live Price39,850.00
Upside / Downside 222.08%

Median Price-to-Sales Value

Revenue / Share (TTM)360,235.77
10Y Median PS Ratio0.24
Median PS Value 87,085.73
Live Price39,850.00
Price / Median PS 118.53%

Graham Formula Intrinsic Value

EPS (TTM)10,295.15
Growth Rate20.09%
Growth Multiplier40.34
AAA Bond Yield5.31%
Intrinsic Value 415,280.47
Live Price39,850.00
Upside / Downside 942.11%

Lynch Dividend Intrinsic Value

EPS (TTM)10,295.15
EPS Growth Rate20.09%
Dividend Yield10.78%
P/E Ratio3.87
Intrinsic Value 12,942.25
Live Price39,850.00
Upside / Downside -67.52%