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 Value15.18
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value175.24
Live Price367.38
Upside / Downside -52.30%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value17.64
Growth Rate8.89%
DCF Multiplier14.88
Intrinsic Value262.41
Live Price367.38
Upside / Downside -28.57%

DCF — Dividends

Base MetricDividends / Share
Base Value19.30
Growth Rate8.49%
DCF Multiplier14.50
Intrinsic Value279.75
Live Price367.38
Upside / Downside -23.85%

Projected FCF

6Y Avg FCF3,708,137,200.00
Growth Rate5.91%
Growth Multiple9.50
Intrinsic Value193.76
Live Price367.38
Upside / Downside -47.26%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price367.38
Upside / Downside —

Graham Number

EPS (TTM)15.45
Tangible Book / Share7.92
Graham Number52.47
Live Price367.38
Upside / Downside -85.72%

Median Price-to-Sales Value

Revenue / Share (TTM)188.78
10Y Median PS Ratio1.53
Median PS Value 288.89
Live Price367.38
Price / Median PS -21.36%

Graham Formula Intrinsic Value

EPS (TTM)15.45
Growth Rate4.36%
Growth Multiplier14.27
AAA Bond Yield5.31%
Intrinsic Value 220.38
Live Price367.38
Upside / Downside -40.01%

Lynch Dividend Intrinsic Value

EPS (TTM)15.45
EPS Growth Rate4.36%
Dividend Yield1.57%
P/E Ratio23.78
Intrinsic Value 21.83
Live Price367.38
Upside / Downside -94.06%