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 Value21.26
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value245.35
Live Price56.90
Upside / Downside 331.20%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value-49.73
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value-573.88
Live Price56.90
Upside / Downside -1,108.57%

DCF — Dividends

Base MetricDividends / Share
Base Value29.15
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value336.44
Live Price56.90
Upside / Downside 491.28%

Projected FCF

6Y Avg FCF-3,866,598,179.03
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value-50.94
Live Price56.90
Upside / Downside -189.52%

Peter Lynch Fair Value

EPS (TTM)—
Growth Rate Used0.00%
PEG1.00
Fair Value—
Live Price56.90
Upside / Downside —

Graham Number

EPS (TTM)16.61
Tangible Book / Share148.03
Graham Number235.21
Live Price56.90
Upside / Downside 313.37%

Median Price-to-Sales Value

Revenue / Share (TTM)222.17
10Y Median PS Ratio0.45
Median PS Value 99.85
Live Price56.90
Price / Median PS 75.48%

Graham Formula Intrinsic Value

EPS (TTM)16.61
Growth Rate6.08%
Growth Multiplier17.13
AAA Bond Yield5.31%
Intrinsic Value 284.49
Live Price56.90
Upside / Downside 399.98%

Lynch Dividend Intrinsic Value

EPS (TTM)16.61
EPS Growth Rate6.08%
Dividend Yield25.69%
P/E Ratio3.43
Intrinsic Value 18.40
Live Price56.90
Upside / Downside -67.66%