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 Value5.72
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value178.79
Live Price42.22
Upside / Downside 323.48%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.99
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value312.14
Live Price42.22
Upside / Downside 639.33%

DCF — Dividends

Base MetricDividends / Share
Base Value8.08
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value252.37
Live Price42.22
Upside / Downside 497.76%

Projected FCF

6Y Avg FCF3,705,717,522.53
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value116.34
Live Price42.22
Upside / Downside 175.57%

Peter Lynch Fair Value

EPS (TTM)5.32
Growth Rate Used25.00%
PEG1.00
Fair Value133.00
Live Price42.22
Upside / Downside 215.02%

Graham Number

EPS (TTM)5.31
Tangible Book / Share—
Graham Number—
Live Price42.22
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)62.27
10Y Median PS Ratio1.32
Median PS Value 81.94
Live Price42.22
Price / Median PS 94.07%

Graham Formula Intrinsic Value

EPS (TTM)5.31
Growth Rate29.11%
Growth Multiplier55.28
AAA Bond Yield5.31%
Intrinsic Value 293.61
Live Price42.22
Upside / Downside 595.42%

Lynch Dividend Intrinsic Value

EPS (TTM)5.31
EPS Growth Rate29.11%
Dividend Yield8.12%
P/E Ratio7.95
Intrinsic Value 16.29
Live Price42.22
Upside / Downside -61.41%