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 Value13.29
Growth Rate9.08%
DCF Multiplier15.07
Intrinsic Value200.30
Live Price548.04
Upside / Downside -63.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value17.76
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value554.89
Live Price548.04
Upside / Downside 1.25%

DCF — Dividends

Base MetricDividends / Share
Base Value15.52
Growth Rate13.18%
DCF Multiplier19.78
Intrinsic Value307.01
Live Price548.04
Upside / Downside -43.98%

Projected FCF

6Y Avg FCF4,223,698,657.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value327.51
Live Price548.04
Upside / Downside -40.24%

Peter Lynch Fair Value

EPS (TTM)13.76
Growth Rate Used10.38%
PEG1.00
Fair Value142.79
Live Price548.04
Upside / Downside -73.95%

Graham Number

EPS (TTM)13.43
Tangible Book / Share—
Graham Number—
Live Price548.04
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)48.81
10Y Median PS Ratio9.80
Median PS Value 478.47
Live Price548.04
Price / Median PS -12.69%

Graham Formula Intrinsic Value

EPS (TTM)13.43
Growth Rate7.90%
Growth Multiplier20.14
AAA Bond Yield5.31%
Intrinsic Value 270.37
Live Price548.04
Upside / Downside -50.66%

Lynch Dividend Intrinsic Value

EPS (TTM)13.43
EPS Growth Rate7.90%
Dividend Yield0.69%
P/E Ratio40.82
Intrinsic Value 47.17
Live Price548.04
Upside / Downside -91.39%