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 Value106.63
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,230.57
Live Price56.80
Upside / Downside 2,066.50%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value44.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value508.64
Live Price56.80
Upside / Downside 795.49%

DCF — Dividends

Base MetricDividends / Share
Base Value6.55
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value75.61
Live Price56.80
Upside / Downside 33.11%

Projected FCF

6Y Avg FCF1,935,607,305.71
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value393.45
Live Price56.80
Upside / Downside 592.69%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price56.80
Upside / Downside —

Graham Number

EPS (TTM)6.03
Tangible Book / Share68.15
Graham Number96.15
Live Price56.80
Upside / Downside 69.29%

Median Price-to-Sales Value

Revenue / Share (TTM)116.31
10Y Median PS Ratio0.95
Median PS Value 110.24
Live Price56.80
Price / Median PS 94.08%

Graham Formula Intrinsic Value

EPS (TTM)6.03
Growth Rate0.30%
Growth Multiplier7.54
AAA Bond Yield5.31%
Intrinsic Value 45.52
Live Price56.80
Upside / Downside -19.86%

Lynch Dividend Intrinsic Value

EPS (TTM)6.03
EPS Growth Rate0.30%
Dividend Yield2.24%
P/E Ratio9.41
Intrinsic Value 1.44
Live Price56.80
Upside / Downside -97.46%