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 Value7.45
Growth Rate10.99%
DCF Multiplier17.10
Intrinsic Value127.46
Live Price219.32
Upside / Downside -41.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.71
Growth Rate11.65%
DCF Multiplier17.87
Intrinsic Value191.47
Live Price219.32
Upside / Downside -12.70%

DCF — Dividends

Base MetricDividends / Share
Base Value10.33
Growth Rate13.37%
DCF Multiplier20.04
Intrinsic Value206.92
Live Price219.32
Upside / Downside -5.65%

Projected FCF

6Y Avg FCF854,156,522.86
Growth Rate13.69%
Growth Multiple16.07
Intrinsic Value134.03
Live Price219.32
Upside / Downside -38.89%

Peter Lynch Fair Value

EPS (TTM)7.89
Growth Rate Used12.62%
PEG1.00
Fair Value99.54
Live Price219.32
Upside / Downside -54.62%

Graham Number

EPS (TTM)7.82
Tangible Book / Share—
Graham Number—
Live Price219.32
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)59.66
10Y Median PS Ratio3.26
Median PS Value 194.23
Live Price219.32
Price / Median PS -11.44%

Graham Formula Intrinsic Value

EPS (TTM)7.82
Growth Rate6.85%
Growth Multiplier18.39
AAA Bond Yield5.31%
Intrinsic Value 143.83
Live Price219.32
Upside / Downside -34.42%

Lynch Dividend Intrinsic Value

EPS (TTM)7.82
EPS Growth Rate6.85%
Dividend Yield1.59%
P/E Ratio28.04
Intrinsic Value 18.54
Live Price219.32
Upside / Downside -91.55%