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 Value3.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value44.41
Live Price13.11
Upside / Downside 238.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value85.67
Live Price13.11
Upside / Downside 553.50%

DCF — Dividends

Base MetricDividends / Share
Base Value4.74
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.67
Live Price13.11
Upside / Downside 316.99%

Projected FCF

6Y Avg FCF27,827,596,233.90
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value49.77
Live Price13.11
Upside / Downside 279.63%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price13.11
Upside / Downside —

Graham Number

EPS (TTM)3.76
Tangible Book / Share35.32
Graham Number54.66
Live Price13.11
Upside / Downside 316.95%

Median Price-to-Sales Value

Revenue / Share (TTM)35.36
10Y Median PS Ratio1.27
Median PS Value 45.00
Live Price13.11
Price / Median PS 243.27%

Graham Formula Intrinsic Value

EPS (TTM)3.76
Growth Rate0.32%
Growth Multiplier7.57
AAA Bond Yield5.31%
Intrinsic Value 28.46
Live Price13.11
Upside / Downside 117.12%

Lynch Dividend Intrinsic Value

EPS (TTM)3.76
EPS Growth Rate0.32%
Dividend Yield11.03%
P/E Ratio3.49
Intrinsic Value 1.49
Live Price13.11
Upside / Downside -88.65%