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 Value11.44
Growth Rate10.87%
DCF Multiplier16.96
Intrinsic Value194.01
Live Price52.97
Upside / Downside 266.27%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value7.96
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value91.86
Live Price52.97
Upside / Downside 73.41%

DCF — Dividends

Base MetricDividends / Share
Base Value4.59
Growth Rate15.94%
DCF Multiplier23.80
Intrinsic Value109.14
Live Price52.97
Upside / Downside 106.04%

Projected FCF

6Y Avg FCF28,958,838,242.86
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value96.48
Live Price52.97
Upside / Downside 82.15%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price52.97
Upside / Downside —

Graham Number

EPS (TTM)3.84
Tangible Book / Share30.44
Graham Number51.29
Live Price52.97
Upside / Downside -3.18%

Median Price-to-Sales Value

Revenue / Share (TTM)24.45
10Y Median PS Ratio2.48
Median PS Value 60.61
Live Price52.97
Price / Median PS 14.42%

Graham Formula Intrinsic Value

EPS (TTM)3.84
Growth Rate13.71%
Growth Multiplier29.77
AAA Bond Yield5.31%
Intrinsic Value 114.28
Live Price52.97
Upside / Downside 115.74%

Lynch Dividend Intrinsic Value

EPS (TTM)3.84
EPS Growth Rate13.71%
Dividend Yield2.32%
P/E Ratio13.80
Intrinsic Value 8.58
Live Price52.97
Upside / Downside -83.81%