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 Value6.44
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value74.36
Live Price43.08
Upside / Downside 72.61%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value52.67
Live Price43.08
Upside / Downside 22.25%

DCF — Dividends

Base MetricDividends / Share
Base Value10.65
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value122.93
Live Price43.08
Upside / Downside 185.35%

Projected FCF

6Y Avg FCF17,229,578,885.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value131.80
Live Price43.08
Upside / Downside 205.94%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price43.08
Upside / Downside —

Graham Number

EPS (TTM)7.68
Tangible Book / Share113.14
Graham Number139.83
Live Price43.08
Upside / Downside 224.57%

Median Price-to-Sales Value

Revenue / Share (TTM)26.23
10Y Median PS Ratio2.91
Median PS Value 76.35
Live Price43.08
Price / Median PS 77.23%

Graham Formula Intrinsic Value

EPS (TTM)7.68
Growth Rate-5.94%
Growth Multiplier-2.80
AAA Bond Yield5.31%
Intrinsic Value -21.51
Live Price43.08
Upside / Downside -149.93%

Lynch Dividend Intrinsic Value

EPS (TTM)7.68
EPS Growth Rate-5.94%
Dividend Yield9.13%
P/E Ratio5.61
Intrinsic Value 1.36
Live Price43.08
Upside / Downside -96.85%