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 Value11.02
Growth Rate7.03%
DCF Multiplier13.17
Intrinsic Value145.10
Live Price88.70
Upside / Downside 63.58%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.07
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value0.80
Live Price88.70
Upside / Downside -99.09%

DCF — Dividends

Base MetricDividends / Share
Base Value20.38
Growth Rate8.89%
DCF Multiplier14.89
Intrinsic Value303.35
Live Price88.70
Upside / Downside 241.99%

Projected FCF

6Y Avg FCF4,644,934,728.57
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value251.97
Live Price88.70
Upside / Downside 184.07%

Peter Lynch Fair Value

EPS (TTM)11.38
Growth Rate Used5.30%
PEG1.00
Fair Value60.27
Live Price88.70
Upside / Downside -32.05%

Graham Number

EPS (TTM)11.38
Tangible Book / Share151.33
Graham Number196.84
Live Price88.70
Upside / Downside 121.92%

Median Price-to-Sales Value

Revenue / Share (TTM)221.12
10Y Median PS Ratio0.48
Median PS Value 105.21
Live Price88.70
Price / Median PS 18.62%

Graham Formula Intrinsic Value

EPS (TTM)11.38
Growth Rate9.31%
Growth Multiplier22.47
AAA Bond Yield5.31%
Intrinsic Value 255.71
Live Price88.70
Upside / Downside 188.28%

Lynch Dividend Intrinsic Value

EPS (TTM)11.38
EPS Growth Rate9.31%
Dividend Yield11.75%
P/E Ratio7.80
Intrinsic Value 18.90
Live Price88.70
Upside / Downside -78.69%