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 Value4.54
Growth Rate12.30%
DCF Multiplier18.66
Intrinsic Value84.66
Live Price35.14
Upside / Downside 140.93%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.98
Live Price35.14
Upside / Downside 56.46%

DCF — Dividends

Base MetricDividends / Share
Base Value6.56
Growth Rate11.58%
DCF Multiplier17.78
Intrinsic Value116.74
Live Price35.14
Upside / Downside 232.22%

Projected FCF

6Y Avg FCF19,570,047,753.83
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value44.70
Live Price35.14
Upside / Downside 27.20%

Peter Lynch Fair Value

EPS (TTM)4.58
Growth Rate Used13.55%
PEG1.00
Fair Value62.07
Live Price35.14
Upside / Downside 76.64%

Graham Number

EPS (TTM)4.55
Tangible Book / Share11.48
Graham Number34.28
Live Price35.14
Upside / Downside -2.44%

Median Price-to-Sales Value

Revenue / Share (TTM)31.71
10Y Median PS Ratio0.56
Median PS Value 17.70
Live Price35.14
Price / Median PS -49.62%

Graham Formula Intrinsic Value

EPS (TTM)4.55
Growth Rate9.04%
Growth Multiplier22.02
AAA Bond Yield5.31%
Intrinsic Value 100.13
Live Price35.14
Upside / Downside 184.95%

Lynch Dividend Intrinsic Value

EPS (TTM)4.55
EPS Growth Rate9.04%
Dividend Yield7.36%
P/E Ratio7.73
Intrinsic Value 5.83
Live Price35.14
Upside / Downside -83.41%