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 Value47.42
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,481.78
Live Price829.00
Upside / Downside 78.74%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value103.31
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,192.29
Live Price829.00
Upside / Downside 43.82%

DCF — Dividends

Base MetricDividends / Share
Base Value235.60
Growth Rate9.43%
DCF Multiplier15.43
Intrinsic Value3,634.59
Live Price829.00
Upside / Downside 338.43%

Projected FCF

6Y Avg FCF-274,000,285.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value502.85
Live Price829.00
Upside / Downside -39.34%

Peter Lynch Fair Value

EPS (TTM)19.47
Growth Rate Used25.00%
PEG1.00
Fair Value486.75
Live Price829.00
Upside / Downside -41.28%

Graham Number

EPS (TTM)147.62
Tangible Book / Share555.58
Graham Number1,358.43
Live Price829.00
Upside / Downside 63.86%

Median Price-to-Sales Value

Revenue / Share (TTM)351.41
10Y Median PS Ratio2.09
Median PS Value 733.76
Live Price829.00
Price / Median PS -11.49%

Graham Formula Intrinsic Value

EPS (TTM)147.62
Growth Rate-8.43%
Growth Multiplier-6.93
AAA Bond Yield5.31%
Intrinsic Value -1,023.59
Live Price829.00
Upside / Downside -223.47%

Lynch Dividend Intrinsic Value

EPS (TTM)147.62
EPS Growth Rate-8.43%
Dividend Yield12.84%
P/E Ratio5.62
Intrinsic Value 35.97
Live Price829.00
Upside / Downside -95.66%