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 Value13.36
Growth Rate16.18%
DCF Multiplier24.19
Intrinsic Value323.25
Live Price539.76
Upside / Downside -40.11%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value14.60
Growth Rate11.04%
DCF Multiplier17.16
Intrinsic Value250.52
Live Price539.76
Upside / Downside -53.59%

DCF — Dividends

Base MetricDividends / Share
Base Value14.65
Growth Rate11.43%
DCF Multiplier17.61
Intrinsic Value258.03
Live Price539.76
Upside / Downside -52.19%

Projected FCF

6Y Avg FCF2,165,232,142.86
Growth Rate7.18%
Growth Multiple10.35
Intrinsic Value139.55
Live Price539.76
Upside / Downside -74.15%

Peter Lynch Fair Value

EPS (TTM)12.48
Growth Rate Used9.31%
PEG1.00
Fair Value116.24
Live Price539.76
Upside / Downside -78.47%

Graham Number

EPS (TTM)12.40
Tangible Book / Share—
Graham Number—
Live Price539.76
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)41.44
10Y Median PS Ratio9.42
Median PS Value 390.14
Live Price539.76
Price / Median PS -27.72%

Graham Formula Intrinsic Value

EPS (TTM)12.40
Growth Rate5.90%
Growth Multiplier16.82
AAA Bond Yield5.31%
Intrinsic Value 208.52
Live Price539.76
Upside / Downside -61.37%

Lynch Dividend Intrinsic Value

EPS (TTM)12.40
EPS Growth Rate5.90%
Dividend Yield0.71%
P/E Ratio43.54
Intrinsic Value 35.70
Live Price539.76
Upside / Downside -93.39%