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 Value10.61
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value331.59
Live Price155.96
Upside / Downside 112.61%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.70
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value334.36
Live Price155.96
Upside / Downside 114.39%

DCF — Dividends

Base MetricDividends / Share
Base Value11.79
Growth Rate17.91%
DCF Multiplier27.16
Intrinsic Value320.16
Live Price155.96
Upside / Downside 105.28%

Projected FCF

6Y Avg FCF2,295,256,301.43
Growth Rate5.38%
Growth Multiple9.16
Intrinsic Value131.06
Live Price155.96
Upside / Downside -15.97%

Peter Lynch Fair Value

EPS (TTM)11.62
Growth Rate Used13.55%
PEG1.00
Fair Value157.47
Live Price155.96
Upside / Downside 0.97%

Graham Number

EPS (TTM)11.64
Tangible Book / Share77.89
Graham Number142.83
Live Price155.96
Upside / Downside -8.42%

Median Price-to-Sales Value

Revenue / Share (TTM)111.16
10Y Median PS Ratio1.09
Median PS Value 121.14
Live Price155.96
Price / Median PS -22.33%

Graham Formula Intrinsic Value

EPS (TTM)11.64
Growth Rate11.02%
Growth Multiplier25.31
AAA Bond Yield5.31%
Intrinsic Value 294.45
Live Price155.96
Upside / Downside 88.80%

Lynch Dividend Intrinsic Value

EPS (TTM)11.64
EPS Growth Rate11.02%
Dividend Yield1.03%
P/E Ratio13.40
Intrinsic Value 18.95
Live Price155.96
Upside / Downside -87.85%