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 Value30.35
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value948.33
Live Price103.70
Upside / Downside 814.49%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value31.85
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value995.34
Live Price103.70
Upside / Downside 859.83%

DCF — Dividends

Base MetricDividends / Share
Base Value16.95
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value529.65
Live Price103.70
Upside / Downside 410.75%

Projected FCF

6Y Avg FCF4,342,060,788.78
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value196.12
Live Price103.70
Upside / Downside 89.13%

Peter Lynch Fair Value

EPS (TTM)12.51
Growth Rate Used25.00%
PEG1.00
Fair Value312.75
Live Price103.70
Upside / Downside 201.59%

Graham Number

EPS (TTM)12.52
Tangible Book / Share27.09
Graham Number87.36
Live Price103.70
Upside / Downside -15.76%

Median Price-to-Sales Value

Revenue / Share (TTM)77.76
10Y Median PS Ratio1.59
Median PS Value 123.60
Live Price103.70
Price / Median PS 19.19%

Graham Formula Intrinsic Value

EPS (TTM)12.52
Growth Rate27.57%
Growth Multiplier52.74
AAA Bond Yield5.31%
Intrinsic Value 660.03
Live Price103.70
Upside / Downside 536.48%

Lynch Dividend Intrinsic Value

EPS (TTM)12.52
EPS Growth Rate27.57%
Dividend Yield5.78%
P/E Ratio8.29
Intrinsic Value 35.74
Live Price103.70
Upside / Downside -65.53%