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 Value5.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value68.95
Live Price27.44
Upside / Downside 151.28%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value3.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.84
Live Price27.44
Upside / Downside 41.54%

DCF — Dividends

Base MetricDividends / Share
Base Value6.81
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value78.62
Live Price27.44
Upside / Downside 186.52%

Projected FCF

6Y Avg FCF3,293,149,122.29
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value39.47
Live Price27.44
Upside / Downside 43.84%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price27.44
Upside / Downside —

Graham Number

EPS (TTM)4.58
Tangible Book / Share18.19
Graham Number43.29
Live Price27.44
Upside / Downside 57.77%

Median Price-to-Sales Value

Revenue / Share (TTM)40.23
10Y Median PS Ratio2.54
Median PS Value 102.14
Live Price27.44
Price / Median PS 272.24%

Graham Formula Intrinsic Value

EPS (TTM)4.58
Growth Rate2.10%
Growth Multiplier10.52
AAA Bond Yield5.31%
Intrinsic Value 48.25
Live Price27.44
Upside / Downside 75.82%

Lynch Dividend Intrinsic Value

EPS (TTM)4.58
EPS Growth Rate2.10%
Dividend Yield10.21%
P/E Ratio5.99
Intrinsic Value 3.39
Live Price27.44
Upside / Downside -87.65%