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 Value15,886.98
Growth Rate8.79%
DCF Multiplier14.79
Intrinsic Value234,932.31
Live Price141,800.00
Upside / Downside 65.68%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value45,256.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value522,287.21
Live Price141,800.00
Upside / Downside 268.33%

DCF — Dividends

Base MetricDividends / Share
Base Value21,331.27
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value246,175.79
Live Price141,800.00
Upside / Downside 73.61%

Projected FCF

6Y Avg FCF14,063,472,987.70
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value325,406.58
Live Price141,800.00
Upside / Downside 129.48%

Peter Lynch Fair Value

EPS (TTM)14,566.41
Growth Rate Used7.73%
PEG1.00
Fair Value112,643.33
Live Price141,800.00
Upside / Downside -20.56%

Graham Number

EPS (TTM)14,525.23
Tangible Book / Share99,581.64
Graham Number180,402.44
Live Price141,800.00
Upside / Downside 27.22%

Median Price-to-Sales Value

Revenue / Share (TTM)57,260.94
10Y Median PS Ratio8.59
Median PS Value 492,144.35
Live Price141,800.00
Price / Median PS 247.07%

Graham Formula Intrinsic Value

EPS (TTM)14,525.23
Growth Rate16.51%
Growth Multiplier34.40
AAA Bond Yield5.31%
Intrinsic Value 499,733.42
Live Price141,800.00
Upside / Downside 252.42%

Lynch Dividend Intrinsic Value

EPS (TTM)14,525.23
EPS Growth Rate16.51%
Dividend Yield6.08%
P/E Ratio9.76
Intrinsic Value 32,574.62
Live Price141,800.00
Upside / Downside -77.03%