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 Value515.69
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value16,115.25
Live Price3,600.00
Upside / Downside 347.65%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value413.56
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value4,772.78
Live Price3,600.00
Upside / Downside 32.58%

DCF — Dividends

Base MetricDividends / Share
Base Value734.67
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value22,958.59
Live Price3,600.00
Upside / Downside 537.74%

Projected FCF

6Y Avg FCF-5,267,966,656,400.00
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-8,998.14
Live Price3,600.00
Upside / Downside -349.95%

Peter Lynch Fair Value

EPS (TTM)546.12
Growth Rate Used6.42%
PEG1.00
Fair Value3,508.37
Live Price3,600.00
Upside / Downside -2.55%

Graham Number

EPS (TTM)546.13
Tangible Book / Share—
Graham Number—
Live Price3,600.00
Upside / Downside —

Median Price-to-Sales Value

Revenue / Share (TTM)4,053.56
10Y Median PS Ratio1.54
Median PS Value 6,236.07
Live Price3,600.00
Price / Median PS 73.22%

Graham Formula Intrinsic Value

EPS (TTM)546.13
Growth Rate4.67%
Growth Multiplier14.79
AAA Bond Yield5.31%
Intrinsic Value 8,076.82
Live Price3,600.00
Upside / Downside 124.36%

Lynch Dividend Intrinsic Value

EPS (TTM)546.13
EPS Growth Rate4.67%
Dividend Yield7.13%
P/E Ratio6.59
Intrinsic Value 428.09
Live Price3,600.00
Upside / Downside -88.11%