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 Value291.78
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value3,367.29
Live Price2,310.00
Upside / Downside 45.77%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value251.35
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value2,900.71
Live Price2,310.00
Upside / Downside 25.57%

DCF — Dividends

Base MetricDividends / Share
Base Value423.97
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value13,249.24
Live Price2,310.00
Upside / Downside 473.56%

Projected FCF

6Y Avg FCF478,242,014,520.12
Growth Rate8.25%
Growth Multiple11.13
Intrinsic Value4,189.00
Live Price2,310.00
Upside / Downside 81.34%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price2,310.00
Upside / Downside —

Graham Number

EPS (TTM)279.85
Tangible Book / Share2,820.94
Graham Number4,214.55
Live Price2,310.00
Upside / Downside 82.45%

Median Price-to-Sales Value

Revenue / Share (TTM)11,888.59
10Y Median PS Ratio0.27
Median PS Value 3,220.80
Live Price2,310.00
Price / Median PS 39.43%

Graham Formula Intrinsic Value

EPS (TTM)279.85
Growth Rate5.96%
Growth Multiplier16.92
AAA Bond Yield5.31%
Intrinsic Value 4,735.26
Live Price2,310.00
Upside / Downside 104.99%

Lynch Dividend Intrinsic Value

EPS (TTM)279.85
EPS Growth Rate5.96%
Dividend Yield7.75%
P/E Ratio8.25
Intrinsic Value 319.07
Live Price2,310.00
Upside / Downside -86.19%