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 Value19.45
Growth Rate11.35%
DCF Multiplier17.51
Intrinsic Value340.67
Live Price668.90
Upside / Downside -49.07%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value12.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value146.04
Live Price668.90
Upside / Downside -78.17%

DCF — Dividends

Base MetricDividends / Share
Base Value32.98
Growth Rate10.95%
DCF Multiplier17.06
Intrinsic Value562.59
Live Price668.90
Upside / Downside -15.89%

Projected FCF

6Y Avg FCF2,533,872,757.14
Growth Rate5.18%
Growth Multiple9.04
Intrinsic Value242.45
Live Price668.90
Upside / Downside -63.75%

Peter Lynch Fair Value

EPS (TTM)27.85
Growth Rate Used13.27%
PEG1.00
Fair Value369.44
Live Price668.90
Upside / Downside -44.77%

Graham Number

EPS (TTM)27.73
Tangible Book / Share—
Graham Number—
Live Price668.90
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)282.41
10Y Median PS Ratio1.72
Median PS Value 485.86
Live Price668.90
Price / Median PS -27.36%

Graham Formula Intrinsic Value

EPS (TTM)27.73
Growth Rate5.49%
Growth Multiplier16.15
AAA Bond Yield5.31%
Intrinsic Value 447.82
Live Price668.90
Upside / Downside -33.05%

Lynch Dividend Intrinsic Value

EPS (TTM)27.73
EPS Growth Rate5.49%
Dividend Yield1.30%
P/E Ratio24.12
Intrinsic Value 45.57
Live Price668.90
Upside / Downside -93.19%