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 Value11.51
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value359.61
Live Price192.00
Upside / Downside 87.30%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.00
Growth Rate12.28%
DCF Multiplier18.64
Intrinsic Value186.39
Live Price192.00
Upside / Downside -2.92%

DCF — Dividends

Base MetricDividends / Share
Base Value11.26
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value351.96
Live Price192.00
Upside / Downside 83.31%

Projected FCF

6Y Avg FCF1,173,137,734.79
Growth Rate6.51%
Growth Multiple9.89
Intrinsic Value48.28
Live Price192.00
Upside / Downside -74.86%

Peter Lynch Fair Value

EPS (TTM)7.97
Growth Rate Used7.76%
PEG1.00
Fair Value61.86
Live Price192.00
Upside / Downside -67.78%

Graham Number

EPS (TTM)7.94
Tangible Book / Share—
Graham Number—
Live Price192.00
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)25.83
10Y Median PS Ratio10.82
Median PS Value 279.43
Live Price192.00
Price / Median PS 45.53%

Graham Formula Intrinsic Value

EPS (TTM)7.94
Growth Rate6.69%
Growth Multiplier18.12
AAA Bond Yield5.31%
Intrinsic Value 143.85
Live Price192.00
Upside / Downside -25.08%

Lynch Dividend Intrinsic Value

EPS (TTM)7.94
EPS Growth Rate6.69%
Dividend Yield2.25%
P/E Ratio24.19
Intrinsic Value 17.20
Live Price192.00
Upside / Downside -91.04%