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 Value9,233.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value288,560.05
Live Price54,500.00
Upside / Downside 429.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3,730.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value43,053.50
Live Price54,500.00
Upside / Downside -21.00%

DCF — Dividends

Base MetricDividends / Share
Base Value15,074.77
Growth Rate10.51%
DCF Multiplier16.56
Intrinsic Value249,641.16
Live Price54,500.00
Upside / Downside 358.06%

Projected FCF

6Y Avg FCF110,235,554,628.28
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value201,152.35
Live Price54,500.00
Upside / Downside 269.09%

Peter Lynch Fair Value

EPS (TTM)9,543.68
Growth Rate Used13.86%
PEG1.00
Fair Value132,288.70
Live Price54,500.00
Upside / Downside 142.73%

Graham Number

EPS (TTM)10,872.44
Tangible Book / Share91,056.73
Graham Number149,248.78
Live Price54,500.00
Upside / Downside 173.85%

Median Price-to-Sales Value

Revenue / Share (TTM)144,609.39
10Y Median PS Ratio0.16
Median PS Value 23,134.00
Live Price54,500.00
Price / Median PS -57.55%

Graham Formula Intrinsic Value

EPS (TTM)10,872.44
Growth Rate5.59%
Growth Multiplier16.31
AAA Bond Yield5.31%
Intrinsic Value 177,372.72
Live Price54,500.00
Upside / Downside 225.45%

Lynch Dividend Intrinsic Value

EPS (TTM)10,872.44
EPS Growth Rate5.59%
Dividend Yield10.20%
P/E Ratio5.01
Intrinsic Value 8,706.20
Live Price54,500.00
Upside / Downside -84.03%