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 Value28.93
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value904.21
Live Price395.06
Upside / Downside 128.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value38.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value438.72
Live Price395.06
Upside / Downside 11.05%

DCF — Dividends

Base MetricDividends / Share
Base Value27.32
Growth Rate9.14%
DCF Multiplier15.12
Intrinsic Value413.14
Live Price395.06
Upside / Downside 4.58%

Projected FCF

6Y Avg FCF494,617,757.14
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value851.75
Live Price395.06
Upside / Downside 115.60%

Peter Lynch Fair Value

EPS (TTM)28.51
Growth Rate Used25.00%
PEG1.00
Fair Value712.75
Live Price395.06
Upside / Downside 80.42%

Graham Number

EPS (TTM)28.96
Tangible Book / Share—
Graham Number—
Live Price395.06
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)1,734.39
10Y Median PS Ratio0.17
Median PS Value 298.04
Live Price395.06
Price / Median PS -24.56%

Graham Formula Intrinsic Value

EPS (TTM)28.96
Growth Rate16.09%
Growth Multiplier33.70
AAA Bond Yield5.31%
Intrinsic Value 975.93
Live Price395.06
Upside / Downside 147.03%

Lynch Dividend Intrinsic Value

EPS (TTM)28.96
EPS Growth Rate16.09%
Dividend Yield0.50%
P/E Ratio13.64
Intrinsic Value 66.30
Live Price395.06
Upside / Downside -83.22%