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 Value37.81
Growth Rate6.50%
DCF Multiplier12.72
Intrinsic Value481.04
Live Price87.18
Upside / Downside 451.78%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-70.59
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-2,205.90
Live Price87.18
Upside / Downside -2,630.28%

DCF — Dividends

Base MetricDividends / Share
Base Value26.68
Growth Rate18.89%
DCF Multiplier29.00
Intrinsic Value773.64
Live Price87.18
Upside / Downside 787.40%

Projected FCF

6Y Avg FCF-46,442,418,542.86
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value-258.89
Live Price87.18
Upside / Downside -396.96%

Peter Lynch Fair Value

EPS (TTM)15.39
Growth Rate Used8.84%
PEG1.00
Fair Value136.01
Live Price87.18
Upside / Downside 56.01%

Graham Number

EPS (TTM)19.25
Tangible Book / Share100.55
Graham Number208.69
Live Price87.18
Upside / Downside 139.38%

Median Price-to-Sales Value

Revenue / Share (TTM)118.74
10Y Median PS Ratio1.26
Median PS Value 150.17
Live Price87.18
Price / Median PS 72.25%

Graham Formula Intrinsic Value

EPS (TTM)19.25
Growth Rate-4.42%
Growth Multiplier-0.28
AAA Bond Yield5.31%
Intrinsic Value -5.36
Live Price87.18
Upside / Downside -106.15%

Lynch Dividend Intrinsic Value

EPS (TTM)19.25
EPS Growth Rate-4.42%
Dividend Yield11.28%
P/E Ratio4.53
Intrinsic Value 5.93
Live Price87.18
Upside / Downside -93.20%