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 Value83.51
Growth Rate11.44%
DCF Multiplier17.61
Intrinsic Value1,470.92
Live Price239.14
Upside / Downside 515.09%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value43.60
Growth Rate9.83%
DCF Multiplier15.83
Intrinsic Value690.31
Live Price239.14
Upside / Downside 188.66%

DCF — Dividends

Base MetricDividends / Share
Base Value5.18
Growth Rate6.51%
DCF Multiplier12.73
Intrinsic Value65.99
Live Price239.14
Upside / Downside -72.41%

Projected FCF

6Y Avg FCF17,895,368,085.71
Growth Rate14.26%
Growth Multiple16.71
Intrinsic Value727.20
Live Price239.14
Upside / Downside 204.09%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price239.14
Upside / Downside —

Graham Number

EPS (TTM)2.96
Tangible Book / Share142.03
Graham Number97.26
Live Price239.14
Upside / Downside -59.33%

Median Price-to-Sales Value

Revenue / Share (TTM)132.48
10Y Median PS Ratio1.43
Median PS Value 189.82
Live Price239.14
Price / Median PS -20.62%

Graham Formula Intrinsic Value

EPS (TTM)2.96
Growth Rate12.89%
Growth Multiplier28.41
AAA Bond Yield5.31%
Intrinsic Value 84.12
Live Price239.14
Upside / Downside -64.82%

Lynch Dividend Intrinsic Value

EPS (TTM)2.96
EPS Growth Rate12.89%
Dividend Yield1.08%
P/E Ratio80.75
Intrinsic Value 33.47
Live Price239.14
Upside / Downside -86.00%