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 Value3.37
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value38.85
Live Price204.25
Upside / Downside -80.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.38
Growth Rate7.35%
DCF Multiplier13.45
Intrinsic Value85.86
Live Price204.25
Upside / Downside -57.96%

DCF — Dividends

Base MetricDividends / Share
Base Value3.74
Growth Rate18.87%
DCF Multiplier28.97
Intrinsic Value108.32
Live Price204.25
Upside / Downside -46.97%

Projected FCF

6Y Avg FCF1,912,962,914.29
Growth Rate12.89%
Growth Multiple15.23
Intrinsic Value132.23
Live Price204.25
Upside / Downside -35.26%

Peter Lynch Fair Value

EPS (TTM)3.44
Growth Rate Used5.80%
PEG1.00
Fair Value19.95
Live Price204.25
Upside / Downside -90.23%

Graham Number

EPS (TTM)3.42
Tangible Book / Share1.42
Graham Number10.44
Live Price204.25
Upside / Downside -94.89%

Median Price-to-Sales Value

Revenue / Share (TTM)28.14
10Y Median PS Ratio5.26
Median PS Value 147.90
Live Price204.25
Price / Median PS -27.59%

Graham Formula Intrinsic Value

EPS (TTM)3.42
Growth Rate7.67%
Growth Multiplier19.75
AAA Bond Yield5.31%
Intrinsic Value 67.48
Live Price204.25
Upside / Downside -66.96%

Lynch Dividend Intrinsic Value

EPS (TTM)3.42
EPS Growth Rate7.67%
Dividend Yield0.37%
P/E Ratio59.77
Intrinsic Value 16.43
Live Price204.25
Upside / Downside -91.96%