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 Value7.38
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value230.65
Live Price327.01
Upside / Downside -29.47%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.03
Growth Rate17.40%
DCF Multiplier26.25
Intrinsic Value184.52
Live Price327.01
Upside / Downside -43.57%

DCF — Dividends

Base MetricDividends / Share
Base Value9.26
Growth Rate17.16%
DCF Multiplier25.83
Intrinsic Value239.15
Live Price327.01
Upside / Downside -26.87%

Projected FCF

6Y Avg FCF6,179,966,214.29
Growth Rate6.91%
Growth Multiple10.16
Intrinsic Value97.58
Live Price327.01
Upside / Downside -70.16%

Peter Lynch Fair Value

EPS (TTM)8.71
Growth Rate Used18.21%
PEG1.00
Fair Value158.64
Live Price327.01
Upside / Downside -51.49%

Graham Number

EPS (TTM)8.63
Tangible Book / Share20.33
Graham Number62.83
Live Price327.01
Upside / Downside -80.79%

Median Price-to-Sales Value

Revenue / Share (TTM)34.99
10Y Median PS Ratio3.90
Median PS Value 136.58
Live Price327.01
Price / Median PS -58.23%

Graham Formula Intrinsic Value

EPS (TTM)8.63
Growth Rate9.40%
Growth Multiplier22.62
AAA Bond Yield5.31%
Intrinsic Value 195.26
Live Price327.01
Upside / Downside -40.29%

Lynch Dividend Intrinsic Value

EPS (TTM)8.63
EPS Growth Rate9.40%
Dividend Yield0.52%
P/E Ratio37.89
Intrinsic Value 32.53
Live Price327.01
Upside / Downside -90.05%