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 Value8,941.49
Growth Rate9.69%
DCF Multiplier15.69
Intrinsic Value140,252.59
Live Price53,900.00
Upside / Downside 160.21%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10,654.57
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value122,960.13
Live Price53,900.00
Upside / Downside 128.13%

DCF — Dividends

Base MetricDividends / Share
Base Value9,547.68
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value298,365.62
Live Price53,900.00
Upside / Downside 453.55%

Projected FCF

6Y Avg FCF57,408,017,530.13
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value226,486.21
Live Price53,900.00
Upside / Downside 320.20%

Peter Lynch Fair Value

EPS (TTM)6,340.20
Growth Rate Used20.77%
PEG1.00
Fair Value131,661.90
Live Price53,900.00
Upside / Downside 144.27%

Graham Number

EPS (TTM)6,340.35
Tangible Book / Share70,895.90
Graham Number100,567.68
Live Price53,900.00
Upside / Downside 86.58%

Median Price-to-Sales Value

Revenue / Share (TTM)83,715.05
10Y Median PS Ratio1.43
Median PS Value 119,790.21
Live Price53,900.00
Price / Median PS 122.25%

Graham Formula Intrinsic Value

EPS (TTM)6,340.35
Growth Rate17.96%
Growth Multiplier36.80
AAA Bond Yield5.31%
Intrinsic Value 233,330.53
Live Price53,900.00
Upside / Downside 332.90%

Lynch Dividend Intrinsic Value

EPS (TTM)6,340.35
EPS Growth Rate17.96%
Dividend Yield7.42%
P/E Ratio8.50
Intrinsic Value 13,967.07
Live Price53,900.00
Upside / Downside -74.09%