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 Value12,444.83
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value143,620.86
Live Price170,300.00
Upside / Downside -15.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2,505.14
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value28,910.79
Live Price170,300.00
Upside / Downside -83.02%

DCF — Dividends

Base MetricDividends / Share
Base Value23,305.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value268,959.94
Live Price170,300.00
Upside / Downside 57.93%

Projected FCF

6Y Avg FCF408,399,315.51
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value104,900.20
Live Price170,300.00
Upside / Downside -38.40%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price170,300.00
Upside / Downside —

Graham Number

EPS (TTM)12,715.00
Tangible Book / Share124,950.35
Graham Number189,068.07
Live Price170,300.00
Upside / Downside 11.02%

Median Price-to-Sales Value

Revenue / Share (TTM)34,781.26
10Y Median PS Ratio8.52
Median PS Value 296,412.24
Live Price170,300.00
Price / Median PS 74.05%

Graham Formula Intrinsic Value

EPS (TTM)12,715.00
Growth Rate0.65%
Growth Multiplier8.11
AAA Bond Yield5.31%
Intrinsic Value 103,168.22
Live Price170,300.00
Upside / Downside -39.42%

Lynch Dividend Intrinsic Value

EPS (TTM)12,715.00
EPS Growth Rate0.65%
Dividend Yield7.15%
P/E Ratio13.39
Intrinsic Value 13,286.45
Live Price170,300.00
Upside / Downside -92.20%