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 Value253.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2,930.48
Live Price320.06
Upside / Downside 815.60%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value57.20
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value660.14
Live Price320.06
Upside / Downside 106.25%

DCF — Dividends

Base MetricDividends / Share
Base Value124.78
Growth Rate12.12%
DCF Multiplier18.44
Intrinsic Value2,300.41
Live Price320.06
Upside / Downside 618.74%

Projected FCF

6Y Avg FCF6,402,294,927.73
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1,758.08
Live Price320.06
Upside / Downside 449.30%

Peter Lynch Fair Value

EPS (TTM)81.23
Growth Rate Used5.33%
PEG1.00
Fair Value433.03
Live Price320.06
Upside / Downside 35.30%

Graham Number

EPS (TTM)81.22
Tangible Book / Share401.55
Graham Number856.63
Live Price320.06
Upside / Downside 167.65%

Median Price-to-Sales Value

Revenue / Share (TTM)329.76
10Y Median PS Ratio2.32
Median PS Value 763.79
Live Price320.06
Price / Median PS 138.64%

Graham Formula Intrinsic Value

EPS (TTM)81.22
Growth Rate7.40%
Growth Multiplier19.30
AAA Bond Yield5.31%
Intrinsic Value 1,567.81
Live Price320.06
Upside / Downside 389.85%

Lynch Dividend Intrinsic Value

EPS (TTM)81.22
EPS Growth Rate7.40%
Dividend Yield16.78%
P/E Ratio3.94
Intrinsic Value 78.85
Live Price320.06
Upside / Downside -75.37%