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 Value7.47
Growth Rate16.10%
DCF Multiplier24.06
Intrinsic Value179.71
Live Price255.53
Upside / Downside -29.67%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.57
Growth Rate14.59%
DCF Multiplier21.74
Intrinsic Value142.76
Live Price255.53
Upside / Downside -44.13%

DCF — Dividends

Base MetricDividends / Share
Base Value7.54
Growth Rate7.05%
DCF Multiplier13.18
Intrinsic Value99.43
Live Price255.53
Upside / Downside -61.09%

Projected FCF

6Y Avg FCF107,661,011,114.29
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value65.72
Live Price255.53
Upside / Downside -74.28%

Peter Lynch Fair Value

EPS (TTM)7.48
Growth Rate Used15.80%
PEG1.00
Fair Value118.19
Live Price255.53
Upside / Downside -53.75%

Graham Number

EPS (TTM)7.45
Tangible Book / Share4.90
Graham Number28.67
Live Price255.53
Upside / Downside -88.78%

Median Price-to-Sales Value

Revenue / Share (TTM)27.67
10Y Median PS Ratio6.50
Median PS Value 179.88
Live Price255.53
Price / Median PS -29.61%

Graham Formula Intrinsic Value

EPS (TTM)7.45
Growth Rate7.88%
Growth Multiplier20.11
AAA Bond Yield5.31%
Intrinsic Value 149.74
Live Price255.53
Upside / Downside -41.40%

Lynch Dividend Intrinsic Value

EPS (TTM)7.45
EPS Growth Rate7.88%
Dividend Yield0.40%
P/E Ratio34.31
Intrinsic Value 21.21
Live Price255.53
Upside / Downside -91.70%