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 Value1.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value13.46
Live Price5.58
Upside / Downside 141.30%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.08
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value116.37
Live Price5.58
Upside / Downside 1,985.41%

DCF — Dividends

Base MetricDividends / Share
Base Value2.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value24.79
Live Price5.58
Upside / Downside 344.25%

Projected FCF

6Y Avg FCF4,343,791,722.60
Growth Rate6.76%
Growth Multiple10.06
Intrinsic Value118.53
Live Price5.58
Upside / Downside 2,024.23%

Peter Lynch Fair Value

EPS (TTM)1.44
Growth Rate Used25.00%
PEG1.00
Fair Value36.00
Live Price5.58
Upside / Downside 545.16%

Graham Number

EPS (TTM)1.43
Tangible Book / Share7.87
Graham Number15.92
Live Price5.58
Upside / Downside 185.24%

Median Price-to-Sales Value

Revenue / Share (TTM)55.25
10Y Median PS Ratio0.15
Median PS Value 8.07
Live Price5.58
Price / Median PS 44.70%

Graham Formula Intrinsic Value

EPS (TTM)1.43
Growth Rate3.43%
Growth Multiplier12.72
AAA Bond Yield5.31%
Intrinsic Value 18.14
Live Price5.58
Upside / Downside 225.16%

Lynch Dividend Intrinsic Value

EPS (TTM)1.43
EPS Growth Rate3.43%
Dividend Yield16.13%
P/E Ratio3.91
Intrinsic Value 1.10
Live Price5.58
Upside / Downside -80.27%