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 Value1,042.97
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value12,036.51
Live Price840.00
Upside / Downside 1,332.92%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-224.84
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-2,594.79
Live Price840.00
Upside / Downside -408.90%

DCF — Dividends

Base MetricDividends / Share
Base Value168.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,940.86
Live Price840.00
Upside / Downside 131.06%

Projected FCF

6Y Avg FCF-1,030,740,101,242.86
Growth Rate6.51%
Growth Multiple9.89
Intrinsic Value269.67
Live Price840.00
Upside / Downside -67.90%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price840.00
Upside / Downside —

Graham Number

EPS (TTM)94.77
Tangible Book / Share1,602.23
Graham Number1,848.37
Live Price840.00
Upside / Downside 120.04%

Median Price-to-Sales Value

Revenue / Share (TTM)1,783.89
10Y Median PS Ratio0.95
Median PS Value 1,695.04
Live Price840.00
Price / Median PS 101.79%

Graham Formula Intrinsic Value

EPS (TTM)94.77
Growth Rate3.94%
Growth Multiplier13.57
AAA Bond Yield5.31%
Intrinsic Value 1,286.35
Live Price840.00
Upside / Downside 53.14%

Lynch Dividend Intrinsic Value

EPS (TTM)94.77
EPS Growth Rate3.94%
Dividend Yield10.15%
P/E Ratio8.86
Intrinsic Value 118.87
Live Price840.00
Upside / Downside -85.85%