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 Value6.18
Growth Rate9.69%
DCF Multiplier15.68
Intrinsic Value96.99
Live Price235.99
Upside / Downside -58.90%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.94
Growth Rate9.68%
DCF Multiplier15.68
Intrinsic Value108.85
Live Price235.99
Upside / Downside -53.88%

DCF — Dividends

Base MetricDividends / Share
Base Value5.41
Growth Rate10.54%
DCF Multiplier16.60
Intrinsic Value89.85
Live Price235.99
Upside / Downside -61.93%

Projected FCF

6Y Avg FCF6,182,029,090.00
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value128.69
Live Price235.99
Upside / Downside -45.47%

Peter Lynch Fair Value

EPS (TTM)4.88
Growth Rate Used9.24%
PEG1.00
Fair Value45.08
Live Price235.99
Upside / Downside -80.90%

Graham Number

EPS (TTM)4.85
Tangible Book / Share—
Graham Number—
Live Price235.99
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)33.58
10Y Median PS Ratio5.93
Median PS Value 199.15
Live Price235.99
Price / Median PS -15.61%

Graham Formula Intrinsic Value

EPS (TTM)4.85
Growth Rate3.67%
Growth Multiplier13.13
AAA Bond Yield5.31%
Intrinsic Value 63.65
Live Price235.99
Upside / Downside -73.03%

Lynch Dividend Intrinsic Value

EPS (TTM)4.85
EPS Growth Rate3.67%
Dividend Yield0.50%
P/E Ratio48.69
Intrinsic Value 9.85
Live Price235.99
Upside / Downside -95.83%