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 Value37.63
Growth Rate14.76%
DCF Multiplier21.99
Intrinsic Value827.57
Live Price190.00
Upside / Downside 335.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value51.11
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value589.82
Live Price190.00
Upside / Downside 210.43%

DCF — Dividends

Base MetricDividends / Share
Base Value69.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value798.32
Live Price190.00
Upside / Downside 320.17%

Projected FCF

6Y Avg FCF158,158,628,846.63
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1,497.59
Live Price190.00
Upside / Downside 688.21%

Peter Lynch Fair Value

EPS (TTM)41.94
Growth Rate Used25.00%
PEG1.00
Fair Value1,048.50
Live Price190.00
Upside / Downside 451.84%

Graham Number

EPS (TTM)41.92
Tangible Book / Share249.43
Graham Number485.04
Live Price190.00
Upside / Downside 155.28%

Median Price-to-Sales Value

Revenue / Share (TTM)188.98
10Y Median PS Ratio0.49
Median PS Value 92.18
Live Price190.00
Price / Median PS -51.48%

Graham Formula Intrinsic Value

EPS (TTM)41.92
Growth Rate10.32%
Growth Multiplier24.15
AAA Bond Yield5.31%
Intrinsic Value 1,012.15
Live Price190.00
Upside / Downside 432.71%

Lynch Dividend Intrinsic Value

EPS (TTM)41.92
EPS Growth Rate10.32%
Dividend Yield17.10%
P/E Ratio4.53
Intrinsic Value 53.29
Live Price190.00
Upside / Downside -71.95%