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 Value11,342.11
Growth Rate15.89%
DCF Multiplier23.73
Intrinsic Value269,097.58
Live Price135,900.00
Upside / Downside 98.01%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value32,995.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value380,788.73
Live Price135,900.00
Upside / Downside 180.20%

DCF — Dividends

Base MetricDividends / Share
Base Value17,042.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value532,586.46
Live Price135,900.00
Upside / Downside 291.90%

Projected FCF

6Y Avg FCF—
Growth Rate0.00%
Growth Multiple—
Intrinsic Value—
Live Price135,900.00
Upside / Downside —

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price135,900.00
Upside / Downside —

Graham Number

EPS (TTM)10,076.88
Tangible Book / Share108,164.52
Graham Number156,601.79
Live Price135,900.00
Upside / Downside 15.23%

Median Price-to-Sales Value

Revenue / Share (TTM)27,812.34
10Y Median PS Ratio12.00
Median PS Value 333,884.63
Live Price135,900.00
Price / Median PS 145.68%

Graham Formula Intrinsic Value

EPS (TTM)10,076.88
Growth Rate6.71%
Growth Multiplier18.17
AAA Bond Yield5.31%
Intrinsic Value 183,064.53
Live Price135,900.00
Upside / Downside 34.71%

Lynch Dividend Intrinsic Value

EPS (TTM)10,076.88
EPS Growth Rate6.71%
Dividend Yield6.05%
P/E Ratio13.49
Intrinsic Value 17,433.39
Live Price135,900.00
Upside / Downside -87.17%