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 Value498.47
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value5,752.68
Live Price4,460.00
Upside / Downside 28.98%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value783.22
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value9,038.80
Live Price4,460.00
Upside / Downside 102.66%

DCF — Dividends

Base MetricDividends / Share
Base Value716.28
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8,266.33
Live Price4,460.00
Upside / Downside 85.34%

Projected FCF

6Y Avg FCF11,727,763.69
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value5,828.98
Live Price4,460.00
Upside / Downside 30.69%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price4,460.00
Upside / Downside —

Graham Number

EPS (TTM)493.52
Tangible Book / Share1,547.93
Graham Number4,145.91
Live Price4,460.00
Upside / Downside -7.04%

Median Price-to-Sales Value

Revenue / Share (TTM)11,975.91
10Y Median PS Ratio0.73
Median PS Value 8,685.87
Live Price4,460.00
Price / Median PS 94.75%

Graham Formula Intrinsic Value

EPS (TTM)493.52
Growth Rate8.10%
Growth Multiplier20.47
AAA Bond Yield5.31%
Intrinsic Value 10,102.56
Live Price4,460.00
Upside / Downside 126.51%

Lynch Dividend Intrinsic Value

EPS (TTM)493.52
EPS Growth Rate8.10%
Dividend Yield6.38%
P/E Ratio9.04
Intrinsic Value 651.59
Live Price4,460.00
Upside / Downside -85.39%