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 Value150.61
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,738.07
Live Price2,050.00
Upside / Downside -15.22%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value212.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2,450.60
Live Price2,050.00
Upside / Downside 19.54%

DCF — Dividends

Base MetricDividends / Share
Base Value330.32
Growth Rate7.82%
DCF Multiplier13.87
Intrinsic Value4,580.91
Live Price2,050.00
Upside / Downside 123.46%

Projected FCF

6Y Avg FCF233,345,616,149.14
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value3,361.37
Live Price2,050.00
Upside / Downside 63.97%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2,050.00
Upside / Downside —

Graham Number

EPS (TTM)177.03
Tangible Book / Share971.54
Graham Number1,967.19
Live Price2,050.00
Upside / Downside -4.04%

Median Price-to-Sales Value

Revenue / Share (TTM)809.65
10Y Median PS Ratio4.83
Median PS Value 3,910.27
Live Price2,050.00
Price / Median PS 90.74%

Graham Formula Intrinsic Value

EPS (TTM)177.03
Growth Rate0.49%
Growth Multiplier7.86
AAA Bond Yield5.31%
Intrinsic Value 1,390.65
Live Price2,050.00
Upside / Downside -32.16%

Lynch Dividend Intrinsic Value

EPS (TTM)177.03
EPS Growth Rate0.49%
Dividend Yield8.56%
P/E Ratio11.58
Intrinsic Value 185.54
Live Price2,050.00
Upside / Downside -90.95%