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 Value9.68
Growth Rate8.88%
DCF Multiplier14.87
Intrinsic Value143.94
Live Price18.55
Upside / Downside 675.97%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.38
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value62.13
Live Price18.55
Upside / Downside 234.91%

DCF — Dividends

Base MetricDividends / Share
Base Value6.29
Growth Rate10.13%
DCF Multiplier16.16
Intrinsic Value101.56
Live Price18.55
Upside / Downside 447.51%

Projected FCF

6Y Avg FCF7,061,333,800.00
Growth Rate11.76%
Growth Multiple14.11
Intrinsic Value132.11
Live Price18.55
Upside / Downside 612.18%

Peter Lynch Fair Value

EPS (TTM)4.33
Growth Rate Used10.85%
PEG1.00
Fair Value46.97
Live Price18.55
Upside / Downside 153.22%

Graham Number

EPS (TTM)4.47
Tangible Book / Share13.18
Graham Number36.40
Live Price18.55
Upside / Downside 96.25%

Median Price-to-Sales Value

Revenue / Share (TTM)38.57
10Y Median PS Ratio0.34
Median PS Value 12.96
Live Price18.55
Price / Median PS -30.16%

Graham Formula Intrinsic Value

EPS (TTM)4.47
Growth Rate-5.70%
Growth Multiplier-2.41
AAA Bond Yield5.31%
Intrinsic Value -10.77
Live Price18.55
Upside / Downside -158.08%

Lynch Dividend Intrinsic Value

EPS (TTM)4.47
EPS Growth Rate-5.70%
Dividend Yield12.80%
P/E Ratio4.15
Intrinsic Value 1.30
Live Price18.55
Upside / Downside -93.00%