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 Value14,541.06
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value167,812.65
Live Price163,000.00
Upside / Downside 2.95%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value21,913.77
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value252,898.12
Live Price163,000.00
Upside / Downside 55.15%

DCF — Dividends

Base MetricDividends / Share
Base Value22,805.45
Growth Rate6.42%
DCF Multiplier12.65
Intrinsic Value288,593.25
Live Price163,000.00
Upside / Downside 77.05%

Projected FCF

6Y Avg FCF-6,259,699,667.54
Growth Rate6.49%
Growth Multiple9.88
Intrinsic Value58,922.79
Live Price163,000.00
Upside / Downside -63.85%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price163,000.00
Upside / Downside —

Graham Number

EPS (TTM)13,950.59
Tangible Book / Share115,363.42
Graham Number190,292.47
Live Price163,000.00
Upside / Downside 16.74%

Median Price-to-Sales Value

Revenue / Share (TTM)27,821.12
10Y Median PS Ratio12.47
Median PS Value 346,839.87
Live Price163,000.00
Price / Median PS 112.79%

Graham Formula Intrinsic Value

EPS (TTM)13,950.59
Growth Rate3.72%
Growth Multiplier13.21
AAA Bond Yield5.31%
Intrinsic Value 184,263.44
Live Price163,000.00
Upside / Downside 13.05%

Lynch Dividend Intrinsic Value

EPS (TTM)13,950.59
EPS Growth Rate3.72%
Dividend Yield6.50%
P/E Ratio11.68
Intrinsic Value 16,715.32
Live Price163,000.00
Upside / Downside -89.75%