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 Value513.24
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value16,038.78
Live Price3,585.00
Upside / Downside 347.39%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value893.39
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10,310.31
Live Price3,585.00
Upside / Downside 187.60%

DCF — Dividends

Base MetricDividends / Share
Base Value925.64
Growth Rate12.75%
DCF Multiplier19.22
Intrinsic Value17,792.86
Live Price3,585.00
Upside / Downside 396.31%

Projected FCF

6Y Avg FCF59,033,818,696.70
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value17,376.07
Live Price3,585.00
Upside / Downside 384.69%

Peter Lynch Fair Value

EPS (TTM)616.51
Growth Rate Used25.00%
PEG1.00
Fair Value15,412.75
Live Price3,585.00
Upside / Downside 329.92%

Graham Number

EPS (TTM)614.75
Tangible Book / Share156.91
Graham Number1,473.21
Live Price3,585.00
Upside / Downside -58.91%

Median Price-to-Sales Value

Revenue / Share (TTM)13,316.77
10Y Median PS Ratio0.54
Median PS Value 7,152.21
Live Price3,585.00
Price / Median PS 99.50%

Graham Formula Intrinsic Value

EPS (TTM)614.75
Growth Rate4.59%
Growth Multiplier14.65
AAA Bond Yield5.31%
Intrinsic Value 9,008.16
Live Price3,585.00
Upside / Downside 151.27%

Lynch Dividend Intrinsic Value

EPS (TTM)614.75
EPS Growth Rate4.59%
Dividend Yield10.82%
P/E Ratio5.83
Intrinsic Value 556.70
Live Price3,585.00
Upside / Downside -84.47%