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 Value19.82
Growth Rate13.09%
DCF Multiplier19.66
Intrinsic Value389.62
Live Price374.87
Upside / Downside 3.94%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value16.56
Growth Rate12.46%
DCF Multiplier18.85
Intrinsic Value312.21
Live Price374.87
Upside / Downside -16.72%

DCF — Dividends

Base MetricDividends / Share
Base Value27.99
Growth Rate12.44%
DCF Multiplier18.83
Intrinsic Value527.00
Live Price374.87
Upside / Downside 40.58%

Projected FCF

6Y Avg FCF6,969,527,957.14
Growth Rate9.75%
Growth Multiple12.32
Intrinsic Value522.61
Live Price374.87
Upside / Downside 39.41%

Peter Lynch Fair Value

EPS (TTM)24.52
Growth Rate Used8.30%
PEG1.00
Fair Value203.47
Live Price374.87
Upside / Downside -45.72%

Graham Number

EPS (TTM)24.32
Tangible Book / Share18.35
Graham Number100.22
Live Price374.87
Upside / Downside -73.27%

Median Price-to-Sales Value

Revenue / Share (TTM)856.45
10Y Median PS Ratio0.67
Median PS Value 573.50
Live Price374.87
Price / Median PS 52.99%

Graham Formula Intrinsic Value

EPS (TTM)24.32
Growth Rate10.64%
Growth Multiplier24.68
AAA Bond Yield5.31%
Intrinsic Value 600.30
Live Price374.87
Upside / Downside 60.14%

Lynch Dividend Intrinsic Value

EPS (TTM)24.32
EPS Growth Rate10.64%
Dividend Yield1.79%
P/E Ratio15.41
Intrinsic Value 46.92
Live Price374.87
Upside / Downside -87.48%