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 Value3.01
Growth Rate14.83%
DCF Multiplier22.10
Intrinsic Value66.40
Live Price154.39
Upside / Downside -56.99%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value2.80
Growth Rate12.40%
DCF Multiplier18.78
Intrinsic Value52.54
Live Price154.39
Upside / Downside -65.97%

DCF — Dividends

Base MetricDividends / Share
Base Value3.26
Growth Rate16.19%
DCF Multiplier24.20
Intrinsic Value78.85
Live Price154.39
Upside / Downside -48.93%

Projected FCF

6Y Avg FCF2,103,046,675.71
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value35.21
Live Price154.39
Upside / Downside -77.19%

Peter Lynch Fair Value

EPS (TTM)3.15
Growth Rate Used13.99%
PEG1.00
Fair Value44.06
Live Price154.39
Upside / Downside -71.46%

Graham Number

EPS (TTM)3.00
Tangible Book / Share0.53
Graham Number5.96
Live Price154.39
Upside / Downside -96.14%

Median Price-to-Sales Value

Revenue / Share (TTM)16.49
10Y Median PS Ratio4.01
Median PS Value 66.11
Live Price154.39
Price / Median PS -57.18%

Graham Formula Intrinsic Value

EPS (TTM)3.00
Growth Rate9.85%
Growth Multiplier23.36
AAA Bond Yield5.31%
Intrinsic Value 70.21
Live Price154.39
Upside / Downside -54.53%

Lynch Dividend Intrinsic Value

EPS (TTM)3.00
EPS Growth Rate9.85%
Dividend Yield0.41%
P/E Ratio51.38
Intrinsic Value 15.86
Live Price154.39
Upside / Downside -89.73%