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 Value4.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.82
Live Price180.87
Upside / Downside -69.69%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value124.48
Live Price180.87
Upside / Downside -31.18%

DCF — Dividends

Base MetricDividends / Share
Base Value14.04
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value161.99
Live Price180.87
Upside / Downside -10.44%

Projected FCF

6Y Avg FCF1,397,670,103.40
Growth Rate6.08%
Growth Multiple9.61
Intrinsic Value160.68
Live Price180.87
Upside / Downside -11.16%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price180.87
Upside / Downside —

Graham Number

EPS (TTM)8.17
Tangible Book / Share83.48
Graham Number123.88
Live Price180.87
Upside / Downside -31.51%

Median Price-to-Sales Value

Revenue / Share (TTM)21.06
10Y Median PS Ratio11.08
Median PS Value 233.40
Live Price180.87
Price / Median PS 29.04%

Graham Formula Intrinsic Value

EPS (TTM)8.17
Growth Rate4.32%
Growth Multiplier14.21
AAA Bond Yield5.31%
Intrinsic Value 116.09
Live Price180.87
Upside / Downside -35.81%

Lynch Dividend Intrinsic Value

EPS (TTM)8.17
EPS Growth Rate4.32%
Dividend Yield3.81%
P/E Ratio22.13
Intrinsic Value 14.73
Live Price180.87
Upside / Downside -91.86%