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 Value23.62
Growth Rate12.49%
DCF Multiplier18.89
Intrinsic Value446.28
Live Price1,038.40
Upside / Downside -57.02%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value10.02
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value115.60
Live Price1,038.40
Upside / Downside -88.87%

DCF — Dividends

Base MetricDividends / Share
Base Value23.67
Growth Rate12.10%
DCF Multiplier18.41
Intrinsic Value435.79
Live Price1,038.40
Upside / Downside -58.03%

Projected FCF

6Y Avg FCF3,814,666,621.43
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value87.02
Live Price1,038.40
Upside / Downside -91.62%

Peter Lynch Fair Value

EPS (TTM)20.50
Growth Rate Used18.51%
PEG1.00
Fair Value379.47
Live Price1,038.40
Upside / Downside -63.46%

Graham Number

EPS (TTM)20.44
Tangible Book / Share12.71
Graham Number76.46
Live Price1,038.40
Upside / Downside -92.64%

Median Price-to-Sales Value

Revenue / Share (TTM)65.98
10Y Median PS Ratio6.11
Median PS Value 403.13
Live Price1,038.40
Price / Median PS -61.18%

Graham Formula Intrinsic Value

EPS (TTM)20.44
Growth Rate11.57%
Growth Multiplier26.22
AAA Bond Yield5.31%
Intrinsic Value 536.01
Live Price1,038.40
Upside / Downside -48.38%

Lynch Dividend Intrinsic Value

EPS (TTM)20.44
EPS Growth Rate11.57%
Dividend Yield0.56%
P/E Ratio50.79
Intrinsic Value 126.21
Live Price1,038.40
Upside / Downside -87.85%