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 Value7,124.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value82,218.80
Live Price52,700.00
Upside / Downside 56.01%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12,079.58
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value139,405.66
Live Price52,700.00
Upside / Downside 164.53%

DCF — Dividends

Base MetricDividends / Share
Base Value10,634.87
Growth Rate11.28%
DCF Multiplier17.44
Intrinsic Value185,426.25
Live Price52,700.00
Upside / Downside 251.85%

Projected FCF

6Y Avg FCF45,490,770,671.21
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value224,821.05
Live Price52,700.00
Upside / Downside 326.61%

Peter Lynch Fair Value

EPS (TTM)7,348.80
Growth Rate Used10.66%
PEG1.00
Fair Value78,317.90
Live Price52,700.00
Upside / Downside 48.61%

Graham Number

EPS (TTM)7,307.85
Tangible Book / Share159,257.92
Graham Number161,821.64
Live Price52,700.00
Upside / Downside 207.06%

Median Price-to-Sales Value

Revenue / Share (TTM)331,736.04
10Y Median PS Ratio0.45
Median PS Value 148,760.19
Live Price52,700.00
Price / Median PS 182.28%

Graham Formula Intrinsic Value

EPS (TTM)7,307.85
Growth Rate7.50%
Growth Multiplier19.47
AAA Bond Yield5.31%
Intrinsic Value 142,303.44
Live Price52,700.00
Upside / Downside 170.03%

Lynch Dividend Intrinsic Value

EPS (TTM)7,307.85
EPS Growth Rate7.50%
Dividend Yield8.05%
P/E Ratio7.21
Intrinsic Value 8,278.22
Live Price52,700.00
Upside / Downside -84.29%