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 Value6.99
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value218.46
Live Price111.20
Upside / Downside 96.45%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.62
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value76.38
Live Price111.20
Upside / Downside -31.31%

DCF — Dividends

Base MetricDividends / Share
Base Value6.49
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value74.89
Live Price111.20
Upside / Downside -32.65%

Projected FCF

6Y Avg FCF6,641,829,914.29
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value112.90
Live Price111.20
Upside / Downside 1.53%

Peter Lynch Fair Value

EPS (TTM)6.87
Growth Rate Used25.00%
PEG1.00
Fair Value171.75
Live Price111.20
Upside / Downside 54.45%

Graham Number

EPS (TTM)6.85
Tangible Book / Share15.07
Graham Number48.19
Live Price111.20
Upside / Downside -56.66%

Median Price-to-Sales Value

Revenue / Share (TTM)52.11
10Y Median PS Ratio2.78
Median PS Value 144.79
Live Price111.20
Price / Median PS 30.20%

Graham Formula Intrinsic Value

EPS (TTM)6.85
Growth Rate6.73%
Growth Multiplier18.20
AAA Bond Yield5.31%
Intrinsic Value 124.56
Live Price111.20
Upside / Downside 12.02%

Lynch Dividend Intrinsic Value

EPS (TTM)6.85
EPS Growth Rate6.73%
Dividend Yield0.45%
P/E Ratio16.24
Intrinsic Value 8.02
Live Price111.20
Upside / Downside -92.79%