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 Value119.73
Growth Rate10.61%
DCF Multiplier16.68
Intrinsic Value1,996.57
Live Price1,250.00
Upside / Downside 59.73%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value141.30
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,630.63
Live Price1,250.00
Upside / Downside 30.45%

DCF — Dividends

Base MetricDividends / Share
Base Value206.61
Growth Rate16.53%
DCF Multiplier24.76
Intrinsic Value5,114.84
Live Price1,250.00
Upside / Downside 309.19%

Projected FCF

6Y Avg FCF1,774,250,595,136.30
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value2,045.35
Live Price1,250.00
Upside / Downside 63.63%

Peter Lynch Fair Value

EPS (TTM)121.79
Growth Rate Used21.23%
PEG1.00
Fair Value2,586.18
Live Price1,250.00
Upside / Downside 106.89%

Graham Number

EPS (TTM)121.75
Tangible Book / Share570.76
Graham Number1,250.41
Live Price1,250.00
Upside / Downside 0.03%

Median Price-to-Sales Value

Revenue / Share (TTM)2,151.35
10Y Median PS Ratio0.72
Median PS Value 1,543.60
Live Price1,250.00
Price / Median PS 23.49%

Graham Formula Intrinsic Value

EPS (TTM)121.75
Growth Rate14.35%
Growth Multiplier30.82
AAA Bond Yield5.31%
Intrinsic Value 3,752.43
Live Price1,250.00
Upside / Downside 200.19%

Lynch Dividend Intrinsic Value

EPS (TTM)121.75
EPS Growth Rate14.35%
Dividend Yield8.01%
P/E Ratio10.27
Intrinsic Value 283.33
Live Price1,250.00
Upside / Downside -77.33%