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 Value34.46
Growth Rate8.35%
DCF Multiplier14.36
Intrinsic Value494.97
Live Price1,163.17
Upside / Downside -57.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value25.11
Growth Rate8.91%
DCF Multiplier14.90
Intrinsic Value374.28
Live Price1,163.17
Upside / Downside -67.82%

DCF — Dividends

Base MetricDividends / Share
Base Value55.05
Growth Rate11.19%
DCF Multiplier17.33
Intrinsic Value954.23
Live Price1,163.17
Upside / Downside -17.96%

Projected FCF

6Y Avg FCF4,355,659,714.29
Growth Rate7.81%
Growth Multiple10.80
Intrinsic Value542.85
Live Price1,163.17
Upside / Downside -53.33%

Peter Lynch Fair Value

EPS (TTM)39.35
Growth Rate Used7.64%
PEG1.00
Fair Value300.50
Live Price1,163.17
Upside / Downside -74.17%

Graham Number

EPS (TTM)38.92
Tangible Book / Share—
Graham Number—
Live Price1,163.17
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)146.11
10Y Median PS Ratio6.14
Median PS Value 897.09
Live Price1,163.17
Price / Median PS -22.88%

Graham Formula Intrinsic Value

EPS (TTM)38.92
Growth Rate5.41%
Growth Multiplier16.01
AAA Bond Yield5.31%
Intrinsic Value 623.09
Live Price1,163.17
Upside / Downside -46.43%

Lynch Dividend Intrinsic Value

EPS (TTM)38.92
EPS Growth Rate5.41%
Dividend Yield1.80%
P/E Ratio29.89
Intrinsic Value 84.07
Live Price1,163.17
Upside / Downside -92.77%