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 Value681.25
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value21,289.18
Live Price2,169.35
Upside / Downside 881.36%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value151.45
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,747.79
Live Price2,169.35
Upside / Downside -19.43%

DCF — Dividends

Base MetricDividends / Share
Base Value164.08
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value5,127.53
Live Price2,169.35
Upside / Downside 136.36%

Projected FCF

6Y Avg FCF1,084,690,127.61
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value2,749.57
Live Price2,169.35
Upside / Downside 26.75%

Peter Lynch Fair Value

EPS (TTM)169.16
Growth Rate Used25.00%
PEG1.00
Fair Value4,229.00
Live Price2,169.35
Upside / Downside 94.94%

Graham Number

EPS (TTM)173.62
Tangible Book / Share1,597.48
Graham Number2,498.09
Live Price2,169.35
Upside / Downside 15.15%

Median Price-to-Sales Value

Revenue / Share (TTM)1,084.61
10Y Median PS Ratio2.92
Median PS Value 3,170.58
Live Price2,169.35
Price / Median PS 46.15%

Graham Formula Intrinsic Value

EPS (TTM)173.62
Growth Rate26.28%
Growth Multiplier50.60
AAA Bond Yield5.31%
Intrinsic Value 8,784.24
Live Price2,169.35
Upside / Downside 304.93%

Lynch Dividend Intrinsic Value

EPS (TTM)173.62
EPS Growth Rate26.28%
Dividend Yield0.56%
P/E Ratio12.50
Intrinsic Value 594.52
Live Price2,169.35
Upside / Downside -72.59%