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 Value1.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value18.61
Live Price4.54
Upside / Downside 309.87%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.66
Growth Rate15.17%
DCF Multiplier22.60
Intrinsic Value127.85
Live Price4.54
Upside / Downside 2,716.18%

DCF — Dividends

Base MetricDividends / Share
Base Value1.40
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value43.59
Live Price4.54
Upside / Downside 860.22%

Projected FCF

6Y Avg FCF13,485,163,732.94
Growth Rate8.15%
Growth Multiple11.05
Intrinsic Value30.26
Live Price4.54
Upside / Downside 566.45%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4.54
Upside / Downside —

Graham Number

EPS (TTM)1.13
Tangible Book / Share2.56
Graham Number8.06
Live Price4.54
Upside / Downside 77.58%

Median Price-to-Sales Value

Revenue / Share (TTM)88.39
10Y Median PS Ratio0.19
Median PS Value 16.73
Live Price4.54
Price / Median PS 268.43%

Graham Formula Intrinsic Value

EPS (TTM)1.13
Growth Rate5.94%
Growth Multiplier16.88
AAA Bond Yield5.31%
Intrinsic Value 19.08
Live Price4.54
Upside / Downside 320.23%

Lynch Dividend Intrinsic Value

EPS (TTM)1.13
EPS Growth Rate5.94%
Dividend Yield8.95%
P/E Ratio4.02
Intrinsic Value 0.69
Live Price4.54
Upside / Downside -84.89%