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 Value408.03
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value12,750.88
Live Price5,390.00
Upside / Downside 136.57%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value634.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value7,326.40
Live Price5,390.00
Upside / Downside 35.93%

DCF — Dividends

Base MetricDividends / Share
Base Value2,150.90
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value67,215.65
Live Price5,390.00
Upside / Downside 1,147.04%

Projected FCF

6Y Avg FCF1,924,016,463.74
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value26,788.65
Live Price5,390.00
Upside / Downside 397.01%

Peter Lynch Fair Value

EPS (TTM)1,817.16
Growth Rate Used25.00%
PEG1.00
Fair Value45,429.00
Live Price5,390.00
Upside / Downside 742.84%

Graham Number

EPS (TTM)1,817.41
Tangible Book / Share27,416.44
Graham Number33,482.92
Live Price5,390.00
Upside / Downside 521.20%

Median Price-to-Sales Value

Revenue / Share (TTM)177,691.05
10Y Median PS Ratio0.11
Median PS Value 18,913.06
Live Price5,390.00
Price / Median PS 250.89%

Graham Formula Intrinsic Value

EPS (TTM)1,817.41
Growth Rate31.03%
Growth Multiplier58.47
AAA Bond Yield5.31%
Intrinsic Value 106,265.77
Live Price5,390.00
Upside / Downside 1,871.54%

Lynch Dividend Intrinsic Value

EPS (TTM)1,817.41
EPS Growth Rate31.03%
Dividend Yield10.40%
P/E Ratio2.97
Intrinsic Value 2,466.97
Live Price5,390.00
Upside / Downside -54.23%