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 Value8.50
Growth Rate15.82%
DCF Multiplier23.61
Intrinsic Value200.68
Live Price68.20
Upside / Downside 194.25%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.18
Growth Rate7.98%
DCF Multiplier14.02
Intrinsic Value72.64
Live Price68.20
Upside / Downside 6.50%

DCF — Dividends

Base MetricDividends / Share
Base Value14.66
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value458.02
Live Price68.20
Upside / Downside 571.58%

Projected FCF

6Y Avg FCF4,590,134,671.43
Growth Rate11.29%
Growth Multiple13.67
Intrinsic Value88.28
Live Price68.20
Upside / Downside 29.45%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price68.20
Upside / Downside —

Graham Number

EPS (TTM)10.63
Tangible Book / Share34.09
Graham Number90.30
Live Price68.20
Upside / Downside 32.40%

Median Price-to-Sales Value

Revenue / Share (TTM)201.28
10Y Median PS Ratio1.09
Median PS Value 219.47
Live Price68.20
Price / Median PS 221.80%

Graham Formula Intrinsic Value

EPS (TTM)10.63
Growth Rate8.96%
Growth Multiplier21.89
AAA Bond Yield5.31%
Intrinsic Value 232.75
Live Price68.20
Upside / Downside 241.28%

Lynch Dividend Intrinsic Value

EPS (TTM)10.63
EPS Growth Rate8.96%
Dividend Yield7.85%
P/E Ratio6.41
Intrinsic Value 11.62
Live Price68.20
Upside / Downside -82.96%