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 Value7.29
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value227.94
Live Price325.12
Upside / Downside -29.89%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.05
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value189.05
Live Price325.12
Upside / Downside -41.85%

DCF — Dividends

Base MetricDividends / Share
Base Value7.85
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value90.57
Live Price325.12
Upside / Downside -72.14%

Projected FCF

6Y Avg FCF3,738,686,657.14
Growth Rate4.50%
Growth Multiple8.63
Intrinsic Value44.45
Live Price325.12
Upside / Downside -86.33%

Peter Lynch Fair Value

EPS (TTM)7.54
Growth Rate Used8.76%
PEG1.00
Fair Value66.02
Live Price325.12
Upside / Downside -79.69%

Graham Number

EPS (TTM)7.50
Tangible Book / Share5.11
Graham Number29.36
Live Price325.12
Upside / Downside -90.97%

Median Price-to-Sales Value

Revenue / Share (TTM)40.95
10Y Median PS Ratio1.29
Median PS Value 52.98
Live Price325.12
Price / Median PS -83.70%

Graham Formula Intrinsic Value

EPS (TTM)7.50
Growth Rate-12.14%
Growth Multiplier-13.08
AAA Bond Yield5.31%
Intrinsic Value -98.13
Live Price325.12
Upside / Downside -130.18%

Lynch Dividend Intrinsic Value

EPS (TTM)7.50
EPS Growth Rate-12.14%
Dividend Yield0.39%
P/E Ratio43.32
Intrinsic Value -38.08
Live Price325.12
Upside / Downside -111.71%