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 Value26.20
Growth Rate18.51%
DCF Multiplier28.27
Intrinsic Value740.71
Live Price472.99
Upside / Downside 56.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value32.74
Growth Rate15.95%
DCF Multiplier23.82
Intrinsic Value779.87
Live Price472.99
Upside / Downside 64.88%

DCF — Dividends

Base MetricDividends / Share
Base Value25.32
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value791.12
Live Price472.99
Upside / Downside 67.26%

Projected FCF

6Y Avg FCF5,948,010,800.00
Growth Rate9.37%
Growth Multiple12.00
Intrinsic Value276.11
Live Price472.99
Upside / Downside -41.62%

Peter Lynch Fair Value

EPS (TTM)8.59
Growth Rate Used13.81%
PEG1.00
Fair Value118.60
Live Price472.99
Upside / Downside -74.92%

Graham Number

EPS (TTM)25.78
Tangible Book / Share—
Graham Number—
Live Price472.99
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)300.76
10Y Median PS Ratio1.05
Median PS Value 315.68
Live Price472.99
Price / Median PS -33.26%

Graham Formula Intrinsic Value

EPS (TTM)25.78
Growth Rate10.50%
Growth Multiplier24.44
AAA Bond Yield5.31%
Intrinsic Value 630.10
Live Price472.99
Upside / Downside 33.22%

Lynch Dividend Intrinsic Value

EPS (TTM)25.78
EPS Growth Rate10.50%
Dividend Yield0.58%
P/E Ratio18.35
Intrinsic Value 52.71
Live Price472.99
Upside / Downside -88.86%