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 Value4.32
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value135.05
Live Price29.66
Upside / Downside 355.32%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value62.58
Live Price29.66
Upside / Downside 110.98%

DCF — Dividends

Base MetricDividends / Share
Base Value5.82
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value181.85
Live Price29.66
Upside / Downside 513.13%

Projected FCF

6Y Avg FCF9,736,694,478.24
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value42.55
Live Price29.66
Upside / Downside 43.46%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price29.66
Upside / Downside —

Graham Number

EPS (TTM)4.45
Tangible Book / Share15.65
Graham Number39.58
Live Price29.66
Upside / Downside 33.46%

Median Price-to-Sales Value

Revenue / Share (TTM)69.13
10Y Median PS Ratio0.44
Median PS Value 30.74
Live Price29.66
Price / Median PS 3.63%

Graham Formula Intrinsic Value

EPS (TTM)4.45
Growth Rate3.42%
Growth Multiplier12.71
AAA Bond Yield5.31%
Intrinsic Value 56.56
Live Price29.66
Upside / Downside 90.70%

Lynch Dividend Intrinsic Value

EPS (TTM)4.45
EPS Growth Rate3.42%
Dividend Yield6.50%
P/E Ratio6.67
Intrinsic Value 2.96
Live Price29.66
Upside / Downside -90.03%