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 Value8.16
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value255.15
Live Price330.34
Upside / Downside -22.76%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value6.00
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value187.48
Live Price330.34
Upside / Downside -43.25%

DCF — Dividends

Base MetricDividends / Share
Base Value9.68
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value111.71
Live Price330.34
Upside / Downside -66.18%

Projected FCF

6Y Avg FCF65,610,155,771.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value115.22
Live Price330.34
Upside / Downside -65.12%

Peter Lynch Fair Value

EPS (TTM)10.23
Growth Rate Used24.16%
PEG1.00
Fair Value247.16
Live Price330.34
Upside / Downside -25.18%

Graham Number

EPS (TTM)10.13
Tangible Book / Share28.84
Graham Number81.08
Live Price330.34
Upside / Downside -75.46%

Median Price-to-Sales Value

Revenue / Share (TTM)31.44
10Y Median PS Ratio6.37
Median PS Value 200.22
Live Price330.34
Price / Median PS -39.39%

Graham Formula Intrinsic Value

EPS (TTM)10.13
Growth Rate14.82%
Growth Multiplier31.60
AAA Bond Yield5.31%
Intrinsic Value 320.26
Live Price330.34
Upside / Downside -3.05%

Lynch Dividend Intrinsic Value

EPS (TTM)10.13
EPS Growth Rate14.82%
Dividend Yield0.25%
P/E Ratio32.60
Intrinsic Value 49.99
Live Price330.34
Upside / Downside -84.87%