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 Value-3.52
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-40.58
Live Price131.42
Upside / Downside -130.88%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value5.42
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value62.56
Live Price131.42
Upside / Downside -52.39%

DCF — Dividends

Base MetricDividends / Share
Base Value2.91
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value33.64
Live Price131.42
Upside / Downside -74.41%

Projected FCF

6Y Avg FCF-2,306,514,091.33
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-23.02
Live Price131.42
Upside / Downside -117.52%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price131.42
Upside / Downside —

Graham Number

EPS (TTM)2.50
Tangible Book / Share22.41
Graham Number35.50
Live Price131.42
Upside / Downside -72.99%

Median Price-to-Sales Value

Revenue / Share (TTM)17.82
10Y Median PS Ratio4.82
Median PS Value 85.97
Live Price131.42
Price / Median PS -34.58%

Graham Formula Intrinsic Value

EPS (TTM)2.50
Growth Rate11.39%
Growth Multiplier25.92
AAA Bond Yield5.31%
Intrinsic Value 64.92
Live Price131.42
Upside / Downside -50.60%

Lynch Dividend Intrinsic Value

EPS (TTM)2.50
EPS Growth Rate11.39%
Dividend Yield0.55%
P/E Ratio52.47
Intrinsic Value 15.72
Live Price131.42
Upside / Downside -88.04%