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 Value4.07
Growth Rate11.26%
DCF Multiplier17.41
Intrinsic Value70.90
Live Price149.46
Upside / Downside -52.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value4.71
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value54.31
Live Price149.46
Upside / Downside -63.66%

DCF — Dividends

Base MetricDividends / Share
Base Value5.64
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value65.14
Live Price149.46
Upside / Downside -56.42%

Projected FCF

6Y Avg FCF2,590,562,471.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value108.94
Live Price149.46
Upside / Downside -27.11%

Peter Lynch Fair Value

EPS (TTM)4.06
Growth Rate Used9.11%
PEG1.00
Fair Value36.99
Live Price149.46
Upside / Downside -75.25%

Graham Number

EPS (TTM)4.05
Tangible Book / Share—
Graham Number—
Live Price149.46
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)31.79
10Y Median PS Ratio2.99
Median PS Value 95.03
Live Price149.46
Price / Median PS -36.42%

Graham Formula Intrinsic Value

EPS (TTM)4.05
Growth Rate4.72%
Growth Multiplier14.86
AAA Bond Yield5.31%
Intrinsic Value 60.13
Live Price149.46
Upside / Downside -59.77%

Lynch Dividend Intrinsic Value

EPS (TTM)4.05
EPS Growth Rate4.72%
Dividend Yield1.41%
P/E Ratio36.94
Intrinsic Value 9.16
Live Price149.46
Upside / Downside -93.87%