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 Value-26.25
Growth Rate17.29%
DCF Multiplier26.05
Intrinsic Value-683.87
Live Price1,142.71
Upside / Downside -159.85%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value82.83
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value2,588.53
Live Price1,142.71
Upside / Downside 126.53%

DCF — Dividends

Base MetricDividends / Share
Base Value153.98
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value1,777.04
Live Price1,142.71
Upside / Downside 55.51%

Projected FCF

6Y Avg FCF198,005,046.70
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value1,577.92
Live Price1,142.71
Upside / Downside 38.09%

Peter Lynch Fair Value

EPS (TTM)166.81
Growth Rate Used21.47%
PEG1.00
Fair Value3,582.08
Live Price1,142.71
Upside / Downside 213.47%

Graham Number

EPS (TTM)167.88
Tangible Book / Share607.58
Graham Number1,514.92
Live Price1,142.71
Upside / Downside 32.57%

Median Price-to-Sales Value

Revenue / Share (TTM)1,124.66
10Y Median PS Ratio1.03
Median PS Value 1,155.87
Live Price1,142.71
Price / Median PS 1.15%

Graham Formula Intrinsic Value

EPS (TTM)167.88
Growth Rate12.12%
Growth Multiplier27.13
AAA Bond Yield5.31%
Intrinsic Value 4,554.34
Live Price1,142.71
Upside / Downside 298.56%

Lynch Dividend Intrinsic Value

EPS (TTM)167.88
EPS Growth Rate12.12%
Dividend Yield0.62%
P/E Ratio6.81
Intrinsic Value 148.18
Live Price1,142.71
Upside / Downside -87.03%