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 Value10.48
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value327.59
Live Price285.11
Upside / Downside 14.90%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value27.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value311.85
Live Price285.11
Upside / Downside 9.38%

DCF — Dividends

Base MetricDividends / Share
Base Value10.30
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value118.85
Live Price285.11
Upside / Downside -58.32%

Projected FCF

6Y Avg FCF1,666,835,071.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value230.22
Live Price285.11
Upside / Downside -19.25%

Peter Lynch Fair Value

EPS (TTM)11.14
Growth Rate Used8.96%
PEG1.00
Fair Value99.84
Live Price285.11
Upside / Downside -64.98%

Graham Number

EPS (TTM)10.47
Tangible Book / Share—
Graham Number—
Live Price285.11
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)108.37
10Y Median PS Ratio1.87
Median PS Value 202.60
Live Price285.11
Price / Median PS -28.94%

Graham Formula Intrinsic Value

EPS (TTM)10.47
Growth Rate8.93%
Growth Multiplier21.84
AAA Bond Yield5.31%
Intrinsic Value 228.65
Live Price285.11
Upside / Downside -19.80%

Lynch Dividend Intrinsic Value

EPS (TTM)10.47
EPS Growth Rate8.93%
Dividend Yield0.40%
P/E Ratio27.24
Intrinsic Value 26.69
Live Price285.11
Upside / Downside -90.64%