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 Value6.94
Growth Rate19.60%
DCF Multiplier30.41
Intrinsic Value211.08
Live Price227.11
Upside / Downside -7.06%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value13.34
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value416.72
Live Price227.11
Upside / Downside 83.49%

DCF — Dividends

Base MetricDividends / Share
Base Value8.17
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value94.26
Live Price227.11
Upside / Downside -58.50%

Projected FCF

6Y Avg FCF8,535,266,371.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value205.66
Live Price227.11
Upside / Downside -9.44%

Peter Lynch Fair Value

EPS (TTM)7.55
Growth Rate Used25.00%
PEG1.00
Fair Value188.75
Live Price227.11
Upside / Downside -16.89%

Graham Number

EPS (TTM)7.47
Tangible Book / Share4.21
Graham Number26.61
Live Price227.11
Upside / Downside -88.28%

Median Price-to-Sales Value

Revenue / Share (TTM)41.69
10Y Median PS Ratio8.27
Median PS Value 344.75
Live Price227.11
Price / Median PS 51.80%

Graham Formula Intrinsic Value

EPS (TTM)7.47
Growth Rate11.08%
Growth Multiplier25.41
AAA Bond Yield5.31%
Intrinsic Value 189.79
Live Price227.11
Upside / Downside -16.43%

Lynch Dividend Intrinsic Value

EPS (TTM)7.47
EPS Growth Rate11.08%
Dividend Yield0.72%
P/E Ratio30.41
Intrinsic Value 26.90
Live Price227.11
Upside / Downside -88.15%