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 Value7.93
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value91.48
Live Price307.71
Upside / Downside -70.27%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-0.88
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value-27.47
Live Price307.71
Upside / Downside -108.93%

DCF — Dividends

Base MetricDividends / Share
Base Value9.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value105.58
Live Price307.71
Upside / Downside -65.69%

Projected FCF

6Y Avg FCF-3,129,272,228.57
Growth Rate12.81%
Growth Multiple15.14
Intrinsic Value-117.39
Live Price307.71
Upside / Downside -138.15%

Peter Lynch Fair Value

EPS (TTM)8.73
Growth Rate Used10.91%
PEG1.00
Fair Value95.24
Live Price307.71
Upside / Downside -69.05%

Graham Number

EPS (TTM)8.72
Tangible Book / Share44.36
Graham Number93.30
Live Price307.71
Upside / Downside -69.68%

Median Price-to-Sales Value

Revenue / Share (TTM)81.07
10Y Median PS Ratio0.76
Median PS Value 61.31
Live Price307.71
Price / Median PS -80.08%

Graham Formula Intrinsic Value

EPS (TTM)8.72
Growth Rate6.20%
Growth Multiplier17.32
AAA Bond Yield5.31%
Intrinsic Value 151.09
Live Price307.71
Upside / Downside -50.90%

Lynch Dividend Intrinsic Value

EPS (TTM)8.72
EPS Growth Rate6.20%
Dividend Yield0.49%
P/E Ratio35.28
Intrinsic Value 20.64
Live Price307.71
Upside / Downside -93.29%