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 Value9.23
Growth Rate7.10%
DCF Multiplier13.23
Intrinsic Value122.12
Live Price200.99
Upside / Downside -39.24%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value9.53
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value110.02
Live Price200.99
Upside / Downside -45.26%

DCF — Dividends

Base MetricDividends / Share
Base Value12.87
Growth Rate8.06%
DCF Multiplier14.09
Intrinsic Value181.22
Live Price200.99
Upside / Downside -9.83%

Projected FCF

6Y Avg FCF5,733,377,242.86
Growth Rate6.83%
Growth Multiple10.11
Intrinsic Value112.69
Live Price200.99
Upside / Downside -43.93%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price200.99
Upside / Downside —

Graham Number

EPS (TTM)9.48
Tangible Book / Share—
Graham Number—
Live Price200.99
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)62.90
10Y Median PS Ratio3.78
Median PS Value 237.84
Live Price200.99
Price / Median PS 18.33%

Graham Formula Intrinsic Value

EPS (TTM)9.48
Growth Rate3.68%
Growth Multiplier13.15
AAA Bond Yield5.31%
Intrinsic Value 124.61
Live Price200.99
Upside / Downside -38.00%

Lynch Dividend Intrinsic Value

EPS (TTM)9.48
EPS Growth Rate3.68%
Dividend Yield2.27%
P/E Ratio21.20
Intrinsic Value 11.99
Live Price200.99
Upside / Downside -94.03%