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 Value1.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value21.10
Live Price21.64
Upside / Downside -2.51%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value29.69
Live Price21.64
Upside / Downside 37.19%

DCF — Dividends

Base MetricDividends / Share
Base Value5.45
Growth Rate17.72%
DCF Multiplier26.81
Intrinsic Value146.15
Live Price21.64
Upside / Downside 575.37%

Projected FCF

6Y Avg FCF3,575,523,266.31
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value42.16
Live Price21.64
Upside / Downside 94.83%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price21.64
Upside / Downside —

Graham Number

EPS (TTM)3.60
Tangible Book / Share14.94
Graham Number34.78
Live Price21.64
Upside / Downside 60.74%

Median Price-to-Sales Value

Revenue / Share (TTM)90.43
10Y Median PS Ratio1.38
Median PS Value 124.84
Live Price21.64
Price / Median PS 476.88%

Graham Formula Intrinsic Value

EPS (TTM)3.60
Growth Rate10.83%
Growth Multiplier24.99
AAA Bond Yield5.31%
Intrinsic Value 89.91
Live Price21.64
Upside / Downside 315.50%

Lynch Dividend Intrinsic Value

EPS (TTM)3.60
EPS Growth Rate10.83%
Dividend Yield10.65%
P/E Ratio6.02
Intrinsic Value 4.73
Live Price21.64
Upside / Downside -78.13%