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 Value707.82
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value22,119.57
Live Price4,115.00
Upside / Downside 437.54%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2,170.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value25,052.97
Live Price4,115.00
Upside / Downside 508.82%

DCF — Dividends

Base MetricDividends / Share
Base Value1,154.79
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13,327.03
Live Price4,115.00
Upside / Downside 223.86%

Projected FCF

6Y Avg FCF46,230,733,795.69
Growth Rate6.99%
Growth Multiple10.22
Intrinsic Value16,854.39
Live Price4,115.00
Upside / Downside 309.58%

Peter Lynch Fair Value

EPS (TTM)778.11
Growth Rate Used8.48%
PEG1.00
Fair Value6,599.78
Live Price4,115.00
Upside / Downside 60.38%

Graham Number

EPS (TTM)777.20
Tangible Book / Share8,260.95
Graham Number12,019.12
Live Price4,115.00
Upside / Downside 192.08%

Median Price-to-Sales Value

Revenue / Share (TTM)24,846.12
10Y Median PS Ratio0.26
Median PS Value 6,489.99
Live Price4,115.00
Price / Median PS 57.72%

Graham Formula Intrinsic Value

EPS (TTM)777.20
Growth Rate3.59%
Growth Multiplier13.00
AAA Bond Yield5.31%
Intrinsic Value 10,100.67
Live Price4,115.00
Upside / Downside 145.46%

Lynch Dividend Intrinsic Value

EPS (TTM)777.20
EPS Growth Rate3.59%
Dividend Yield11.54%
P/E Ratio5.29
Intrinsic Value 626.78
Live Price4,115.00
Upside / Downside -84.77%