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 Value39.34
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,229.34
Live Price76.22
Upside / Downside 1,512.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value44.87
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value1,402.32
Live Price76.22
Upside / Downside 1,739.83%

DCF — Dividends

Base MetricDividends / Share
Base Value24.76
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value285.73
Live Price76.22
Upside / Downside 274.87%

Projected FCF

6Y Avg FCF1,887,489,863.59
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value684.68
Live Price76.22
Upside / Downside 798.30%

Peter Lynch Fair Value

EPS (TTM)19.15
Growth Rate Used10.86%
PEG1.00
Fair Value208.05
Live Price76.22
Upside / Downside 172.96%

Graham Number

EPS (TTM)19.15
Tangible Book / Share127.57
Graham Number234.45
Live Price76.22
Upside / Downside 207.59%

Median Price-to-Sales Value

Revenue / Share (TTM)158.79
10Y Median PS Ratio0.36
Median PS Value 57.76
Live Price76.22
Price / Median PS -24.22%

Graham Formula Intrinsic Value

EPS (TTM)19.15
Growth Rate5.27%
Growth Multiplier15.78
AAA Bond Yield5.31%
Intrinsic Value 302.11
Live Price76.22
Upside / Downside 296.37%

Lynch Dividend Intrinsic Value

EPS (TTM)19.15
EPS Growth Rate5.27%
Dividend Yield10.50%
P/E Ratio3.98
Intrinsic Value 12.18
Live Price76.22
Upside / Downside -84.02%