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 Value5,363.63
Growth Rate10.26%
DCF Multiplier16.29
Intrinsic Value87,363.74
Live Price46,700.00
Upside / Downside 87.07%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12,016.71
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value375,523.04
Live Price46,700.00
Upside / Downside 704.12%

DCF — Dividends

Base MetricDividends / Share
Base Value14,907.12
Growth Rate7.94%
DCF Multiplier13.98
Intrinsic Value208,414.92
Live Price46,700.00
Upside / Downside 346.28%

Projected FCF

6Y Avg FCF41,443,373,964.41
Growth Rate5.17%
Growth Multiple9.03
Intrinsic Value198,610.91
Live Price46,700.00
Upside / Downside 325.29%

Peter Lynch Fair Value

EPS (TTM)13,165.28
Growth Rate Used9.08%
PEG1.00
Fair Value119,508.90
Live Price46,700.00
Upside / Downside 155.91%

Graham Number

EPS (TTM)13,009.55
Tangible Book / Share152,291.31
Graham Number211,134.86
Live Price46,700.00
Upside / Downside 352.11%

Median Price-to-Sales Value

Revenue / Share (TTM)189,413.53
10Y Median PS Ratio0.32
Median PS Value 60,274.94
Live Price46,700.00
Price / Median PS 29.07%

Graham Formula Intrinsic Value

EPS (TTM)13,009.55
Growth Rate3.83%
Growth Multiplier13.40
AAA Bond Yield5.31%
Intrinsic Value 174,291.74
Live Price46,700.00
Upside / Downside 273.22%

Lynch Dividend Intrinsic Value

EPS (TTM)13,009.55
EPS Growth Rate3.83%
Dividend Yield7.55%
P/E Ratio3.59
Intrinsic Value 5,371.00
Live Price46,700.00
Upside / Downside -88.50%